The Discounted Cash Flow (DCF) valuation of Thai Coating Industrial PCL (TCOAT.BK) is 94.38 THB. With the latest stock price at 25.00 THB, the upside of Thai Coating Industrial PCL based on DCF is 277.5%.
Based on the latest price of 25.00 THB and our DCF valuation, Thai Coating Industrial PCL (TCOAT.BK) is a buy. buying TCOAT.BK stocks now will result in a potential gain of 277.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.2% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 64.30 - 182.35 | 94.38 |
| Upside | 157.2% - 629.4% | 277.5% |