The Discounted Cash Flow (DCF) valuation of Airports of Thailand PCL (AOT.BK) is 21.15 THB. With the latest stock price at 41.00 THB, the upside of Airports of Thailand PCL based on DCF is -48.4%.
Based on the latest price of 41.00 THB and our DCF valuation, Airports of Thailand PCL (AOT.BK) is a sell. selling AOT.BK stocks now will result in a potential gain of 48.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 12.81 - 52.60 | 21.15 |
| Upside | -68.8% - 28.3% | -48.4% |