The Discounted Cash Flow (DCF) valuation of Central Retail Corporation PCL (CRC.BK) is 31.04 THB. With the latest stock price at 19.10 THB, the upside of Central Retail Corporation PCL based on DCF is 62.5%.
Based on the latest price of 19.10 THB and our DCF valuation, Central Retail Corporation PCL (CRC.BK) is a buy. buying CRC.BK stocks now will result in a potential gain of 62.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.1% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 16.95 - 64.93 | 31.04 |
| Upside | -11.2% - 239.9% | 62.5% |