The Discounted Cash Flow (DCF) valuation of VGI PCL (VGI.BK) is 0.48 THB. With the latest stock price at 0.91 THB, the upside of VGI PCL based on DCF is -47.8%.
Based on the latest price of 0.91 THB and our DCF valuation, VGI PCL (VGI.BK) is a sell. selling VGI.BK stocks now will result in a potential gain of 47.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.2% | 10.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.44 - 0.49 | 0.48 |
| Upside | -51.5% - -45.8% | -47.8% |