The Discounted Cash Flow (DCF) valuation of Saha-Union PCL (SUC.BK) is 27.81 THB. With the latest stock price at 29.50 THB, the upside of Saha-Union PCL based on DCF is -5.7%.
Based on the latest price of 29.50 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 5.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.9% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 25.02 - 33.55 | 27.81 |
| Upside | -15.2% - 13.7% | -5.7% |