The Discounted Cash Flow (DCF) valuation of Tropical Canning Thailand PCL (TC.BK) is 10.66 THB. With the latest stock price at 5.60 THB, the upside of Tropical Canning Thailand PCL based on DCF is 90.4%.
Based on the latest price of 5.60 THB and our DCF valuation, Tropical Canning Thailand PCL (TC.BK) is a buy. buying TC.BK stocks now will result in a potential gain of 90.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.5% | 9.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8.59 - 14.03 | 10.66 |
| Upside | 53.3% - 150.5% | 90.4% |