The Discounted Cash Flow (DCF) valuation of Buriram Sugar Group Power Plant Infrastructure Fund (BRRGIF.BK) is 5.14 THB. With the latest stock price at 3.76 THB, the upside of Buriram Sugar Group Power Plant Infrastructure Fund based on DCF is 36.6%.
Based on the latest price of 3.76 THB and our DCF valuation, Buriram Sugar Group Power Plant Infrastructure Fund (BRRGIF.BK) is a buy. buying BRRGIF.BK stocks now will result in a potential gain of 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.2% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.05 - 7.25 | 5.14 |
| Upside | 7.6% - 92.8% | 36.6% |