The Discounted Cash Flow (DCF) valuation of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT.BK) is 11.90 THB. With the latest stock price at 4.74 THB, the upside of Dusit Thani Freehold and Leasehold Real Estate Investment Trust based on DCF is 151.0%.
Based on the latest price of 4.74 THB and our DCF valuation, Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT.BK) is a buy. buying DREIT.BK stocks now will result in a potential gain of 151.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.3% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9.28 - 16.18 | 11.90 |
| Upside | 95.8% - 241.3% | 151.0% |