DCF Value

The DCF Value for Master Style PCL (MASTER) under the Base Case is 11.31 THB. Compared with the current market price of 8.25 THB, the stock appears Undervalued by 27% .

Key assumptions
MASTER DCF Value
Base Case
฿11.31
Undervaluation 27%
DCF Value
Price ฿8.25
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time