The Discounted Cash Flow (DCF) valuation of Sherwood Corporation (Thailand) PCL (SWC.BK) is 4.40 THB. With the latest stock price at 4.02 THB, the upside of Sherwood Corporation (Thailand) PCL based on DCF is 9.5%.
Based on the latest price of 4.02 THB and our DCF valuation, Sherwood Corporation (Thailand) PCL (SWC.BK) is a buy. buying SWC.BK stocks now will result in a potential gain of 9.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.2% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.49 - 6.48 | 4.40 |
| Upside | -13.3% - 61.3% | 9.5% |