CPW.BK
Copperwired PCL
Price:  
2.20 
THB
Volume:  
280,200.00
Thailand | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPW.BK DCF Valuation - Growth Exit 5Y

-39.8%
Upside

What is the DCF valuation of CPW.BK??

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%.

Is CPW.BK a buy or a sell?

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%
2.20 THB
Stock Price
1.32 THB
Fair Price