The Discounted Cash Flow (DCF) valuation of Thai Nakarin Hospital PCL (TNH.BK) is 41.72 THB. With the latest stock price at 31.75 THB, the upside of Thai Nakarin Hospital PCL based on DCF is 31.4%.
Based on the latest price of 31.75 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 31.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.6% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 36.53 - 49.42 | 41.72 |
| Upside | 15.1% - 55.7% | 31.4% |