The Discounted Cash Flow (DCF) valuation of Shangri-La Hotel PCL (SHANG.BK) is 60.78 THB. With the latest stock price at 44.50 THB, the upside of Shangri-La Hotel PCL based on DCF is 36.6%.
Based on the latest price of 44.50 THB and our DCF valuation, Shangri-La Hotel PCL (SHANG.BK) is a buy. buying SHANG.BK stocks now will result in a potential gain of 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.4% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 45.12 - 97.29 | 60.78 |
| Upside | 1.4% - 118.6% | 36.6% |