The Discounted Cash Flow (DCF) valuation of Thoresen Thai Agencies PCL (TTA.BK) is 5.91 THB. With the latest stock price at 4.18 THB, the upside of Thoresen Thai Agencies PCL based on DCF is 41.3%.
Based on the latest price of 4.18 THB and our DCF valuation, Thoresen Thai Agencies PCL (TTA.BK) is a buy. buying TTA.BK stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 16.1% | 12.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.73 - 10.70 | 5.91 |
| Upside | -10.8% - 156.0% | 41.3% |