The Discounted Cash Flow (DCF) valuation of Siri Prime Office Property Fund (SIRIP.BK) is 6.40 THB. With the latest stock price at 7.15 THB, the upside of Siri Prime Office Property Fund based on DCF is -10.5%.
Based on the latest price of 7.15 THB and our DCF valuation, Siri Prime Office Property Fund (SIRIP.BK) is a sell. selling SIRIP.BK stocks now will result in a potential gain of 10.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.1% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.61 - 11.15 | 6.40 |
| Upside | -35.5% - 55.9% | -10.5% |