The Discounted Cash Flow (DCF) valuation of Union Mosaic Industry PCL (UMI.BK) is 0.92 THB. With the latest stock price at 0.69 THB, the upside of Union Mosaic Industry PCL based on DCF is 33.9%.
Based on the latest price of 0.69 THB and our DCF valuation, Union Mosaic Industry PCL (UMI.BK) is a buy. buying UMI.BK stocks now will result in a potential gain of 33.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.0% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.58 - 1.90 | 0.92 |
| Upside | -16.3% - 175.1% | 33.9% |