The Discounted Cash Flow (DCF) valuation of Thai Nakarin Hospital PCL (TNH.BK) is 44.47 THB. With the latest stock price at 30.00 THB, the upside of Thai Nakarin Hospital PCL based on DCF is 48.2%.
Based on the latest price of 30.00 THB and our DCF valuation, Thai Nakarin Hospital PCL (TNH.BK) is a buy. buying TNH.BK stocks now will result in a potential gain of 48.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.1% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 39.43 - 51.65 | 44.47 |
| Upside | 31.4% - 72.2% | 48.2% |