The Discounted Cash Flow (DCF) valuation of Copperwired PCL (CPW.BK) is 1.32 THB. With the latest stock price at 2.20 THB, the upside of Copperwired PCL based on DCF is -39.8%.
Based on the latest price of 2.20 THB and our DCF valuation, Copperwired PCL (CPW.BK) is a sell. selling CPW.BK stocks now will result in a potential gain of 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.4% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.54 - 3.55 | 1.32 |
| Upside | -75.3% - 61.5% | -39.8% |