The Discounted Cash Flow (DCF) valuation of Saha Pathana Inter-Holding PCL (SPI.BK) is 18.52 THB. With the latest stock price at 44.25 THB, the upside of Saha Pathana Inter-Holding PCL based on DCF is -58.1%.
Based on the latest price of 44.25 THB and our DCF valuation, Saha Pathana Inter-Holding PCL (SPI.BK) is a sell. selling SPI.BK stocks now will result in a potential gain of 58.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 9.8% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.21 - 518.23 | 18.52 |
| Upside | -99.5% - 1071.1% | -58.1% |