The Discounted Cash Flow (DCF) valuation of City Sports and Recreation PCL (CSR.BK) is 77.95 THB. With the latest stock price at 71.50 THB, the upside of City Sports and Recreation PCL based on DCF is 9.0%.
Based on the latest price of 71.50 THB and our DCF valuation, City Sports and Recreation PCL (CSR.BK) is a buy. buying CSR.BK stocks now will result in a potential gain of 9.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 54.55 - 149.85 | 77.95 |
| Upside | -23.7% - 109.6% | 9.0% |