The Discounted Cash Flow (DCF) valuation of Thai Mitsuwa PCL (TMW.BK) is 187.73 THB. With the latest stock price at 52.00 THB, the upside of Thai Mitsuwa PCL based on DCF is 261.0%.
Based on the latest price of 52.00 THB and our DCF valuation, Thai Mitsuwa PCL (TMW.BK) is a buy. buying TMW.BK stocks now will result in a potential gain of 261.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.4% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 157.17 - 237.29 | 187.73 |
| Upside | 202.3% - 356.3% | 261.0% |