The Discounted Cash Flow (DCF) valuation of Union Pioneer PCL (UPF.BK) is 19.61 THB. With the latest stock price at 26.75 THB, the upside of Union Pioneer PCL based on DCF is -26.7%.
Based on the latest price of 26.75 THB and our DCF valuation, Union Pioneer PCL (UPF.BK) is a sell. selling UPF.BK stocks now will result in a potential gain of 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.6% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.63 - 26.22 | 19.61 |
| Upside | -37.8% - -2.0% | -26.7% |