The Discounted Cash Flow (DCF) valuation of Samui Airport Property Fund Leasehold (SPF.BK) is 5.75 THB. With the latest stock price at 8.38 THB, the upside of Samui Airport Property Fund Leasehold based on DCF is -31.4%.
Based on the latest price of 8.38 THB and our DCF valuation, Samui Airport Property Fund Leasehold (SPF.BK) is a sell. selling SPF.BK stocks now will result in a potential gain of 31.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.8% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.90 - 11.81 | 5.75 |
| Upside | -53.5% - 40.9% | -31.4% |