The Discounted Cash Flow (DCF) valuation of Golden Lime PCL (SUTHA.BK) is 1.78 THB. With the latest stock price at 2.30 THB, the upside of Golden Lime PCL based on DCF is -22.5%.
Based on the latest price of 2.30 THB and our DCF valuation, Golden Lime PCL (SUTHA.BK) is a sell. selling SUTHA.BK stocks now will result in a potential gain of 22.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.80 - 4.14 | 1.78 |
| Upside | -65.2% - 80.1% | -22.5% |