The Discounted Cash Flow (DCF) valuation of Thai Nippon Rubber Industry PCL (TNR.BK) is 22.77 THB. With the latest stock price at 6.95 THB, the upside of Thai Nippon Rubber Industry PCL based on DCF is 227.6%.
Based on the latest price of 6.95 THB and our DCF valuation, Thai Nippon Rubber Industry PCL (TNR.BK) is a buy. buying TNR.BK stocks now will result in a potential gain of 227.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.6% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 19.46 - 27.53 | 22.77 |
| Upside | 180.0% - 296.1% | 227.6% |