The Discounted Cash Flow (DCF) valuation of Samitivej PCL (SVH.BK) is 268.95 THB. With the latest stock price at 430.00 THB, the upside of Samitivej PCL based on DCF is -37.5%.
Based on the latest price of 430.00 THB and our DCF valuation, Samitivej PCL (SVH.BK) is a sell. selling SVH.BK stocks now will result in a potential gain of 37.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.9% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 206.58 - 399.87 | 268.95 |
| Upside | -52.0% - -7.0% | -37.5% |