The Discounted Cash Flow (DCF) valuation of Thanapiriya PCL (TNP.BK) is 3.82 THB. With the latest stock price at 2.66 THB, the upside of Thanapiriya PCL based on DCF is 43.4%.
Based on the latest price of 2.66 THB and our DCF valuation, Thanapiriya PCL (TNP.BK) is a buy. buying TNP.BK stocks now will result in a potential gain of 43.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.4% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.01 - 5.28 | 3.82 |
| Upside | 13.2% - 98.3% | 43.4% |