The Discounted Cash Flow (DCF) valuation of AIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust (AIMIRT.BK) is 14.75 THB. With the latest stock price at 11.00 THB, the upside of AIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust based on DCF is 34.1%.
Based on the latest price of 11.00 THB and our DCF valuation, AIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust (AIMIRT.BK) is a buy. buying AIMIRT.BK stocks now will result in a potential gain of 34.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.2% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.62 - 26.22 | 14.75 |
| Upside | -12.6% - 138.4% | 34.1% |