The Discounted Cash Flow (DCF) valuation of Susco PCL (SUSCO.BK) is 3.86 THB. With the latest stock price at 2.84 THB, the upside of Susco PCL based on DCF is 35.8%.
Based on the latest price of 2.84 THB and our DCF valuation, Susco PCL (SUSCO.BK) is a buy. buying SUSCO.BK stocks now will result in a potential gain of 35.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.1% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.98 - 5.12 | 3.86 |
| Upside | 4.8% - 80.3% | 35.8% |