The Discounted Cash Flow (DCF) valuation of TPBI PCL (TPBI.BK) is 5.91 THB. With the latest stock price at 3.22 THB, the upside of TPBI PCL based on DCF is 83.4%.
Based on the latest price of 3.22 THB and our DCF valuation, TPBI PCL (TPBI.BK) is a buy. buying TPBI.BK stocks now will result in a potential gain of 83.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.2% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.84 - 7.68 | 5.91 |
| Upside | 50.5% - 138.5% | 83.4% |