DCF Value

The DCF Value for Thaitheparos PCL (SAUCE) under the Base Case is 38.7 THB. Compared with the current market price of 41 THB, the stock appears Overvalued by 6% .

Key assumptions
SAUCE DCF Value
Base Case
฿38.7
Overvaluation 6%
DCF Value
Price ฿41
Explore More DCF Valuations

Reverse DCF

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