The Discounted Cash Flow (DCF) valuation of Workpoint Entertainment PCL (WORK.BK) is 5.77 THB. With the latest stock price at 4.02 THB, the upside of Workpoint Entertainment PCL based on DCF is 43.4%.
Based on the latest price of 4.02 THB and our DCF valuation, Workpoint Entertainment PCL (WORK.BK) is a buy. buying WORK.BK stocks now will result in a potential gain of 43.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.7% | 8.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.90 - 7.66 | 5.77 |
| Upside | 21.8% - 90.5% | 43.4% |