The Discounted Cash Flow (DCF) valuation of Banpu Power PCL (BPP.BK) is 9.19 THB. With the latest stock price at 12.30 THB, the upside of Banpu Power PCL based on DCF is -25.2%.
Based on the latest price of 12.30 THB and our DCF valuation, Banpu Power PCL (BPP.BK) is a sell. selling BPP.BK stocks now will result in a potential gain of 25.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.9% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.20 - 26.74 | 9.19 |
| Upside | -74.0% - 117.4% | -25.2% |