The Discounted Cash Flow (DCF) valuation of S Prime Growth Leasehold REIT (SPRIME.BK) is 8.69 THB. With the latest stock price at 3.78 THB, the upside of S Prime Growth Leasehold REIT based on DCF is 129.9%.
Based on the latest price of 3.78 THB and our DCF valuation, S Prime Growth Leasehold REIT (SPRIME.BK) is a buy. buying SPRIME.BK stocks now will result in a potential gain of 129.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.68 - 11.88 | 8.69 |
| Upside | 76.7% - 214.2% | 129.9% |