The Discounted Cash Flow (DCF) valuation of Ratchthani Leasing PCL (THANI.BK) is 1.87 THB. With the latest stock price at 1.48 THB, the upside of Ratchthani Leasing PCL based on DCF is 26.3%.
Based on the latest price of 1.48 THB and our DCF valuation, Ratchthani Leasing PCL (THANI.BK) is a buy. buying THANI.BK stocks now will result in a potential gain of 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 9.2% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (1.23) - 90.64 | 1.87 |
| Upside | -183.4% - 6024.3% | 26.3% |