The Discounted Cash Flow (DCF) valuation of CP Tower Growth Leasehold Property Fund (CPTGF.BK) is 12.55 THB. With the latest stock price at 5.10 THB, the upside of CP Tower Growth Leasehold Property Fund based on DCF is 146.1%.
Based on the latest price of 5.10 THB and our DCF valuation, CP Tower Growth Leasehold Property Fund (CPTGF.BK) is a buy. buying CPTGF.BK stocks now will result in a potential gain of 146.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.1% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10.82 - 15.05 | 12.55 |
| Upside | 112.1% - 195.2% | 146.1% |