The Discounted Cash Flow (DCF) valuation of Thai OPP PCL (TOPP.BK) is 236.41 THB. With the latest stock price at 155.00 THB, the upside of Thai OPP PCL based on DCF is 52.5%.
Based on the latest price of 155.00 THB and our DCF valuation, Thai OPP PCL (TOPP.BK) is a buy. buying TOPP.BK stocks now will result in a potential gain of 52.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 10.6% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 185.73 - 339.99 | 236.41 |
| Upside | 19.8% - 119.3% | 52.5% |