The Discounted Cash Flow (DCF) valuation of Vinythai PCL (VNT.BK) is 50.74 THB. With the latest stock price at 34.25 THB, the upside of Vinythai PCL based on DCF is 48.1%.
Based on the latest price of 34.25 THB and our DCF valuation, Vinythai PCL (VNT.BK) is a buy. buying VNT.BK stocks now will result in a potential gain of 48.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.7% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 36.83 - 92.37 | 50.74 |
| Upside | 7.5% - 169.7% | 48.1% |