As of 2025-05-25, the Intrinsic Value of CP Tower Growth Leasehold Property Fund (CPTGF.BK) is 12.55 THB. This CPTGF.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.10 THB, the upside of CP Tower Growth Leasehold Property Fund is 146.10%.
The range of the Intrinsic Value is 10.82 - 15.05 THB
Based on its market price of 5.10 THB and our intrinsic valuation, CP Tower Growth Leasehold Property Fund (CPTGF.BK) is undervalued by 146.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.82 - 15.05 | 12.55 | 146.1% |
| DCF (Growth 10y) | 12.08 - 16.37 | 13.84 | 171.5% |
| DCF (EBITDA 5y) | 7.07 - 9.14 | 8.10 | 58.7% |
| DCF (EBITDA 10y) | 8.99 - 11.21 | 10.06 | 97.3% |
| Fair Value | 2.68 - 2.68 | 2.68 | -47.42% |
| P/E | 2.76 - 6.67 | 4.50 | -11.7% |
| EV/EBITDA | 5.15 - 7.36 | 6.19 | 21.5% |
| EPV | 7.84 - 9.39 | 8.62 | 68.9% |
| DDM - Stable | 3.65 - 7.01 | 5.33 | 4.5% |
| DDM - Multi | 2.33 - 3.40 | 2.76 | -45.9% |
| Market Cap (mil) | 4,931.70 |
| Beta | 0.46 |
| Outstanding shares (mil) | 967.00 |
| Enterprise Value (mil) | 4,709.60 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.09% |
| Cost of Debt | 5.00% |
| WACC | 6.55% |