The Discounted Cash Flow (DCF) valuation of Central Pattana PCL (CPN.BK) is 60.40 THB. With the latest stock price at 62.25 THB, the upside of Central Pattana PCL based on DCF is -3.0%.
Based on the latest price of 62.25 THB and our DCF valuation, Central Pattana PCL (CPN.BK) is a sell. selling CPN.BK stocks now will result in a potential gain of 3.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.7% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40.20 - 102.81 | 60.40 |
| Upside | -35.4% - 65.2% | -3.0% |