The Discounted Cash Flow (DCF) valuation of Thai Optical Group PCL (TOG.BK) is 10.94 THB. With the latest stock price at 7.40 THB, the upside of Thai Optical Group PCL based on DCF is 47.9%.
Based on the latest price of 7.40 THB and our DCF valuation, Thai Optical Group PCL (TOG.BK) is a buy. buying TOG.BK stocks now will result in a potential gain of 47.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8.63 - 14.53 | 10.94 |
| Upside | 16.7% - 96.3% | 47.9% |