The Discounted Cash Flow (DCF) valuation of CP All PCL (CPALL.BK) is 49.68 THB. With the latest stock price at 45.50 THB, the upside of CP All PCL based on DCF is 9.2%.
Based on the latest price of 45.50 THB and our DCF valuation, CP All PCL (CPALL.BK) is a buy. buying CPALL.BK stocks now will result in a potential gain of 9.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 34.62 - 73.04 | 49.68 |
| Upside | -23.9% - 60.5% | 9.2% |