The Discounted Cash Flow (DCF) valuation of Varopakorn PCL (VARO.BK) is 6.20 THB. With the latest stock price at 5.15 THB, the upside of Varopakorn PCL based on DCF is 20.4%.
Based on the latest price of 5.15 THB and our DCF valuation, Varopakorn PCL (VARO.BK) is a buy. buying VARO.BK stocks now will result in a potential gain of 20.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.8% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.46 - 15.63 | 6.20 |
| Upside | -52.2% - 203.5% | 20.4% |