The Discounted Cash Flow (DCF) valuation of Rojana Industrial Park PCL (ROJNA.BK) is 6.16 THB. With the latest stock price at 5.30 THB, the upside of Rojana Industrial Park PCL based on DCF is 16.2%.
Based on the latest price of 5.30 THB and our DCF valuation, Rojana Industrial Park PCL (ROJNA.BK) is a buy. buying ROJNA.BK stocks now will result in a potential gain of 16.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 10.5% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.62 - 10.94 | 6.16 |
| Upside | -31.6% - 106.4% | 16.2% |