The Discounted Cash Flow (DCF) valuation of Amata Summit Growth Freehold and Leasehold Real Estate Investment Trust (AMATAR.BK) is 12.42 THB. With the latest stock price at 6.05 THB, the upside of Amata Summit Growth Freehold and Leasehold Real Estate Investment Trust based on DCF is 105.2%.
Based on the latest price of 6.05 THB and our DCF valuation, Amata Summit Growth Freehold and Leasehold Real Estate Investment Trust (AMATAR.BK) is a buy. buying AMATAR.BK stocks now will result in a potential gain of 105.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.6% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9.78 - 16.66 | 12.42 |
| Upside | 61.7% - 175.4% | 105.2% |