The Discounted Cash Flow (DCF) valuation of STP&I PCL (STPI.BK) is 2.53 THB. With the latest stock price at 3.74 THB, the upside of STP&I PCL based on DCF is -32.4%.
Based on the latest price of 3.74 THB and our DCF valuation, STP&I PCL (STPI.BK) is a sell. selling STPI.BK stocks now will result in a potential gain of 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 7.9% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.19 - 6.42 | 2.53 |
| Upside | -68.2% - 71.6% | -32.4% |