The Discounted Cash Flow (DCF) valuation of Sky ICT PCL (SKY.BK) is 9.54 THB. With the latest stock price at 14.40 THB, the upside of Sky ICT PCL based on DCF is -33.8%.
Based on the latest price of 14.40 THB and our DCF valuation, Sky ICT PCL (SKY.BK) is a sell. selling SKY.BK stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.3% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4.64 - 23.70 | 9.54 |
| Upside | -67.7% - 64.6% | -33.8% |