The Discounted Cash Flow (DCF) valuation of CPL Group PCL (CPL.BK) is 0.81 THB. With the latest stock price at 0.79 THB, the upside of CPL Group PCL based on DCF is 2.1%.
Based on the latest price of 0.79 THB and our DCF valuation, CPL Group PCL (CPL.BK) is a buy. buying CPL.BK stocks now will result in a potential gain of 2.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 0.04 - 2.16 | 0.81 |
| Upside | -94.6% - 173.9% | 2.1% |