The Discounted Cash Flow (DCF) valuation of Thai Beverage PCL (Y92.SI) is 0.68 SGD. With the latest stock price at 0.47 SGD, the upside of Thai Beverage PCL based on DCF is 44.0%.
Based on the latest price of 0.47 SGD and our DCF valuation, Thai Beverage PCL (Y92.SI) is a buy. buying Y92.SI stocks now will result in a potential gain of 44.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 8.8% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 0.39 - 1.36 | 0.68 |
| Upside | -16.0% - 188.4% | 44.0% |