The Discounted Cash Flow (DCF) valuation of Thai Agro Energy PCL (TAE.BK) is 0.83 THB. With the latest stock price at 0.60 THB, the upside of Thai Agro Energy PCL based on DCF is 39.0%.
Based on the latest price of 0.60 THB and our DCF valuation, Thai Agro Energy PCL (TAE.BK) is a buy. buying TAE.BK stocks now will result in a potential gain of 39.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 15.6% | 10.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.16 - 5.10 | 0.83 |
| Upside | -73.9% - 749.4% | 39.0% |