The Discounted Cash Flow (DCF) valuation of Srivichaivejvivat PCL (VIH.BK) is 11.18 THB. With the latest stock price at 7.70 THB, the upside of Srivichaivejvivat PCL based on DCF is 45.2%.
Based on the latest price of 7.70 THB and our DCF valuation, Srivichaivejvivat PCL (VIH.BK) is a buy. buying VIH.BK stocks now will result in a potential gain of 45.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.6% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.90 - 15.92 | 11.18 |
| Upside | 15.6% - 106.7% | 45.2% |