The Discounted Cash Flow (DCF) valuation of Thai Capital Corporation PCL (TCC.BK) is 0.35 THB. With the latest stock price at 0.31 THB, the upside of Thai Capital Corporation PCL based on DCF is 12.1%.
Based on the latest price of 0.31 THB and our DCF valuation, Thai Capital Corporation PCL (TCC.BK) is a buy. buying TCC.BK stocks now will result in a potential gain of 12.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.4% | 7.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 0.27 - 0.47 | 0.35 |
| Upside | -12.9% - 50.8% | 12.1% |