The Discounted Cash Flow (DCF) valuation of Sahamit Machinery PCL (SMIT.BK) is 4.11 THB. With the latest stock price at 3.70 THB, the upside of Sahamit Machinery PCL based on DCF is 11.0%.
Based on the latest price of 3.70 THB and our DCF valuation, Sahamit Machinery PCL (SMIT.BK) is a buy. buying SMIT.BK stocks now will result in a potential gain of 11.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.13 - 6.20 | 4.11 |
| Upside | -15.3% - 67.5% | 11.0% |