The Discounted Cash Flow (DCF) valuation of Union Plastic PCL (UP.BK) is 7.35 THB. With the latest stock price at 21.50 THB, the upside of Union Plastic PCL based on DCF is -65.8%.
Based on the latest price of 21.50 THB and our DCF valuation, Union Plastic PCL (UP.BK) is a sell. selling UP.BK stocks now will result in a potential gain of 65.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 11.7% | 9.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6.44 - 9.47 | 7.35 |
| Upside | -70.0% - -56.0% | -65.8% |