The Discounted Cash Flow (DCF) valuation of Sky ICT PCL (SKY.BK) is 17.16 THB. With the latest stock price at 12.40 THB, the upside of Sky ICT PCL based on DCF is 38.4%.
Based on the latest price of 12.40 THB and our DCF valuation, Sky ICT PCL (SKY.BK) is a buy. buying SKY.BK stocks now will result in a potential gain of 38.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.4% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.27 - 33.43 | 17.16 |
| Upside | -17.2% - 169.6% | 38.4% |