The Discounted Cash Flow (DCF) valuation of CDL Hospitality Trusts (J85.SI) is 1.13 SGD. With the latest stock price at 0.82 SGD, the upside of CDL Hospitality Trusts based on DCF is 38.8%.
Based on the latest price of 0.82 SGD and our DCF valuation, CDL Hospitality Trusts (J85.SI) is a buy. buying J85.SI stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.7% | 6.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.17 - 16.83 | 1.13 |
| Upside | -79.6% - 1965.0% | 38.8% |