The Discounted Cash Flow (DCF) valuation of Exotic Food PCL (XO.BK) is 24.86 THB. With the latest stock price at 16.00 THB, the upside of Exotic Food PCL based on DCF is 55.4%.
Based on the latest price of 16.00 THB and our DCF valuation, Exotic Food PCL (XO.BK) is a buy. buying XO.BK stocks now will result in a potential gain of 55.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.2% | 9.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 20.16 - 33.00 | 24.86 |
| Upside | 26.0% - 106.3% | 55.4% |