The Discounted Cash Flow (DCF) valuation of Origin Property PCL (ORI.BK) is (3.83) THB. With the latest stock price at 1.82 THB, the upside of Origin Property PCL based on DCF is -310.7%.
Based on the latest price of 1.82 THB and our DCF valuation, Origin Property PCL (ORI.BK) is a sell. selling ORI.BK stocks now will result in a potential gain of 310.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 17.3% | 10.8% |
| Long-term Growth Rate | 3.0% - 4.1% | 3.5% |
| Fair Price | (8.65) - 279.40 | (3.83) |
| Upside | -575.1% - 15251.5% | -310.7% |