The Discounted Cash Flow (DCF) valuation of Thitikorn PCL (TK.BK) is 4.10 THB. With the latest stock price at 3.86 THB, the upside of Thitikorn PCL based on DCF is 6.2%.
Based on the latest price of 3.86 THB and our DCF valuation, Thitikorn PCL (TK.BK) is a buy. buying TK.BK stocks now will result in a potential gain of 6.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.8% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.04 - 4.24 | 4.10 |
| Upside | 4.6% - 9.9% | 6.2% |