The Discounted Cash Flow (DCF) valuation of Thiensurat PCL (TSR.BK) is (19.38) THB. With the latest stock price at 0.14 THB, the upside of Thiensurat PCL based on DCF is -13940.5%.
Based on the latest price of 0.14 THB and our DCF valuation, Thiensurat PCL (TSR.BK) is a sell. selling TSR.BK stocks now will result in a potential gain of 13940.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 6.6% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (47.21) - (13.22) | (19.38) |
| Upside | -33822.5% - -9539.8% | -13940.5% |