The Discounted Cash Flow (DCF) valuation of Prime Office Leasehold Property Fund (POPF.BK) is 13.05 THB. With the latest stock price at 5.65 THB, the upside of Prime Office Leasehold Property Fund based on DCF is 131.0%.
Based on the latest price of 5.65 THB and our DCF valuation, Prime Office Leasehold Property Fund (POPF.BK) is a buy. buying POPF.BK stocks now will result in a potential gain of 131.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.5% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10.99 - 16.19 | 13.05 |
| Upside | 94.5% - 186.5% | 131.0% |