The Discounted Cash Flow (DCF) valuation of Strategic Hospitality Extendable Freehold and Leasehold Real Estate Investment Trust (SHREIT.BK) is 2.13 THB. With the latest stock price at 3.60 THB, the upside of Strategic Hospitality Extendable Freehold and Leasehold Real Estate Investment Trust based on DCF is -40.8%.
Based on the latest price of 3.60 THB and our DCF valuation, Strategic Hospitality Extendable Freehold and Leasehold Real Estate Investment Trust (SHREIT.BK) is a sell. selling SHREIT.BK stocks now will result in a potential gain of 40.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.6% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.31 - 6.60 | 2.13 |
| Upside | -91.4% - 83.5% | -40.8% |