The Discounted Cash Flow (DCF) valuation of Supalai PCL (SPALI.BK) is 28.22 THB. With the latest stock price at 14.60 THB, the upside of Supalai PCL based on DCF is 93.3%.
Based on the latest price of 14.60 THB and our DCF valuation, Supalai PCL (SPALI.BK) is a buy. buying SPALI.BK stocks now will result in a potential gain of 93.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.6% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 21.46 - 38.48 | 28.22 |
| Upside | 47.0% - 163.5% | 93.3% |