The Discounted Cash Flow (DCF) valuation of Carabao Group PCL (CBG.BK) is 70.97 THB. With the latest stock price at 56.00 THB, the upside of Carabao Group PCL based on DCF is 26.7%.
Based on the latest price of 56.00 THB and our DCF valuation, Carabao Group PCL (CBG.BK) is a buy. buying CBG.BK stocks now will result in a potential gain of 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.6% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 47.72 - 143.34 | 70.97 |
| Upside | -14.8% - 156.0% | 26.7% |