The Discounted Cash Flow (DCF) valuation of Srithai Superware PCL (SITHAI.BK) is 1.64 THB. With the latest stock price at 1.07 THB, the upside of Srithai Superware PCL based on DCF is 53.0%.
Based on the latest price of 1.07 THB and our DCF valuation, Srithai Superware PCL (SITHAI.BK) is a buy. buying SITHAI.BK stocks now will result in a potential gain of 53.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.29 - 2.24 | 1.64 |
| Upside | 20.6% - 109.6% | 53.0% |