The Discounted Cash Flow (DCF) valuation of CDL Hospitality Trusts (J85.SI) is 0.58 SGD. With the latest stock price at 0.83 SGD, the upside of CDL Hospitality Trusts based on DCF is -30.1%.
Based on the latest price of 0.83 SGD and our DCF valuation, CDL Hospitality Trusts (J85.SI) is a sell. selling J85.SI stocks now will result in a potential gain of 30.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 8.2% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.22) - 10.88 | 0.58 |
| Upside | -127.0% - 1218.9% | -30.1% |