The Discounted Cash Flow (DCF) valuation of Thai Rung Union Car PCL (TRU.BK) is 4.68 THB. With the latest stock price at 3.22 THB, the upside of Thai Rung Union Car PCL based on DCF is 45.5%.
Based on the latest price of 3.22 THB and our DCF valuation, Thai Rung Union Car PCL (TRU.BK) is a buy. buying TRU.BK stocks now will result in a potential gain of 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 11.0% | 9.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.82 - 6.24 | 4.68 |
| Upside | 18.6% - 93.7% | 45.5% |