The Discounted Cash Flow (DCF) valuation of MFC Patong Heritage Property Fund (M-PAT.BK) is 2.33 THB. With the latest stock price at 3.72 THB, the upside of MFC Patong Heritage Property Fund based on DCF is -37.5%.
Based on the latest price of 3.72 THB and our DCF valuation, MFC Patong Heritage Property Fund (M-PAT.BK) is a sell. selling M-PAT.BK stocks now will result in a potential gain of 37.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.8% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.62 - 4.52 | 2.33 |
| Upside | -56.6% - 21.4% | -37.5% |