The Discounted Cash Flow (DCF) valuation of Thaicom PCL (THCOM.BK) is 4.72 THB. With the latest stock price at 7.50 THB, the upside of Thaicom PCL based on DCF is -37.0%.
Based on the latest price of 7.50 THB and our DCF valuation, Thaicom PCL (THCOM.BK) is a sell. selling THCOM.BK stocks now will result in a potential gain of 37.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 10.4% | 8.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.36 - 9.58 | 4.72 |
| Upside | -55.2% - 27.7% | -37.0% |