The Discounted Cash Flow (DCF) valuation of CPN Commercial Growth Leasehold Property Fund (CPNCG.BK) is 25.63 THB. With the latest stock price at 5.90 THB, the upside of CPN Commercial Growth Leasehold Property Fund based on DCF is 334.4%.
Based on the latest price of 5.90 THB and our DCF valuation, CPN Commercial Growth Leasehold Property Fund (CPNCG.BK) is a buy. buying CPNCG.BK stocks now will result in a potential gain of 334.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 21.34 - 32.23 | 25.63 |
| Upside | 261.7% - 446.3% | 334.4% |