The Discounted Cash Flow (DCF) valuation of TV Thunder PCL (TVT.BK) is 0.13 THB. With the latest stock price at 0.25 THB, the upside of TV Thunder PCL based on DCF is -46.6%.
Based on the latest price of 0.25 THB and our DCF valuation, TV Thunder PCL (TVT.BK) is a sell. selling TVT.BK stocks now will result in a potential gain of 46.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.9% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.12 - 0.16 | 0.13 |
| Upside | -52.6% - -35.3% | -46.6% |