The Discounted Cash Flow (DCF) valuation of Khonburi Sugar Power Plant Infrastructure Fund (KBSPIF.BK) is 10.89 THB. With the latest stock price at 7.35 THB, the upside of Khonburi Sugar Power Plant Infrastructure Fund based on DCF is 48.1%.
Based on the latest price of 7.35 THB and our DCF valuation, Khonburi Sugar Power Plant Infrastructure Fund (KBSPIF.BK) is a buy. buying KBSPIF.BK stocks now will result in a potential gain of 48.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.7% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 8.88 - 14.22 | 10.89 |
| Upside | 20.8% - 93.4% | 48.1% |