The Discounted Cash Flow (DCF) valuation of Christiani & Nielsen Thai PCL (CNT.BK) is 3.90 THB. With the latest stock price at 1.03 THB, the upside of Christiani & Nielsen Thai PCL based on DCF is 278.4%.
Based on the latest price of 1.03 THB and our DCF valuation, Christiani & Nielsen Thai PCL (CNT.BK) is a buy. buying CNT.BK stocks now will result in a potential gain of 278.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 10.1% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.95 - 15.28 | 3.90 |
| Upside | 89.5% - 1383.8% | 278.4% |