The Discounted Cash Flow (DCF) valuation of Thai Steel Cable PCL (TSC.BK) is 17.57 THB. With the latest stock price at 13.90 THB, the upside of Thai Steel Cable PCL based on DCF is 26.4%.
Based on the latest price of 13.90 THB and our DCF valuation, Thai Steel Cable PCL (TSC.BK) is a buy. buying TSC.BK stocks now will result in a potential gain of 26.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.8% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.79 - 25.64 | 17.57 |
| Upside | -0.8% - 84.5% | 26.4% |