The Discounted Cash Flow (DCF) valuation of Major Cineplex Lifestyle Leasehold Property Fund (MJLF.BK) is 9.14 THB. With the latest stock price at 5.05 THB, the upside of Major Cineplex Lifestyle Leasehold Property Fund based on DCF is 81.1%.
Based on the latest price of 5.05 THB and our DCF valuation, Major Cineplex Lifestyle Leasehold Property Fund (MJLF.BK) is a buy. buying MJLF.BK stocks now will result in a potential gain of 81.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.2% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7.81 - 11.15 | 9.14 |
| Upside | 54.7% - 120.7% | 81.1% |