The Discounted Cash Flow (DCF) valuation of Saha-Union PCL (SUC.BK) is 28.35 THB. With the latest stock price at 29.25 THB, the upside of Saha-Union PCL based on DCF is -3.1%.
Based on the latest price of 29.25 THB and our DCF valuation, Saha-Union PCL (SUC.BK) is a sell. selling SUC.BK stocks now will result in a potential gain of 3.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.9% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 25.40 - 34.69 | 28.35 |
| Upside | -13.2% - 18.6% | -3.1% |