The Discounted Cash Flow (DCF) valuation of SPCG PCL (SPCG.BK) is 11.27 THB. With the latest stock price at 7.95 THB, the upside of SPCG PCL based on DCF is 41.7%.
Based on the latest price of 7.95 THB and our DCF valuation, SPCG PCL (SPCG.BK) is a buy. buying SPCG.BK stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.7% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8.88 - 15.81 | 11.27 |
| Upside | 11.6% - 98.9% | 41.7% |