The Discounted Cash Flow (DCF) valuation of CPN Retail Growth Leasehold REIT (CPNREIT.BK) is 18.59 THB. With the latest stock price at 13.00 THB, the upside of CPN Retail Growth Leasehold REIT based on DCF is 43.0%.
Based on the latest price of 13.00 THB and our DCF valuation, CPN Retail Growth Leasehold REIT (CPNREIT.BK) is a buy. buying CPNREIT.BK stocks now will result in a potential gain of 43.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.9% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.10 - 39.14 | 18.59 |
| Upside | -22.3% - 201.1% | 43.0% |