The Discounted Cash Flow (DCF) valuation of WICE Logistics PCL (WICE.BK) is 3.06 THB. With the latest stock price at 3.00 THB, the upside of WICE Logistics PCL based on DCF is 1.9%.
Based on the latest price of 3.00 THB and our DCF valuation, WICE Logistics PCL (WICE.BK) is a buy. buying WICE.BK stocks now will result in a potential gain of 1.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.1% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.22 - 4.95 | 3.06 |
| Upside | -26.2% - 64.9% | 1.9% |