The Discounted Cash Flow (DCF) valuation of CPT Drives And Power PCL (CPT.BK) is 1.26 THB. With the latest stock price at 0.97 THB, the upside of CPT Drives And Power PCL based on DCF is 29.9%.
Based on the latest price of 0.97 THB and our DCF valuation, CPT Drives And Power PCL (CPT.BK) is a buy. buying CPT.BK stocks now will result in a potential gain of 29.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.9% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.02 - 1.75 | 1.26 |
| Upside | 5.5% - 79.9% | 29.9% |