The Discounted Cash Flow (DCF) valuation of WHA Corporation PCL (WHA.BK) is 4.05 THB. With the latest stock price at 3.28 THB, the upside of WHA Corporation PCL based on DCF is 23.6%.
Based on the latest price of 3.28 THB and our DCF valuation, WHA Corporation PCL (WHA.BK) is a buy. buying WHA.BK stocks now will result in a potential gain of 23.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.0% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.06 - 9.65 | 4.05 |
| Upside | -37.1% - 194.2% | 23.6% |