The Discounted Cash Flow (DCF) valuation of WIIK PCL (WIIK.BK) is 0.52 THB. With the latest stock price at 0.95 THB, the upside of WIIK PCL based on DCF is -45.7%.
Based on the latest price of 0.95 THB and our DCF valuation, WIIK PCL (WIIK.BK) is a sell. selling WIIK.BK stocks now will result in a potential gain of 45.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.25 - 1.36 | 0.52 |
| Upside | -73.7% - 43.0% | -45.7% |