The Discounted Cash Flow (DCF) valuation of Sri Panwa Hospitality REIT (SRIPANWA.BK) is 11.95 THB. With the latest stock price at 4.64 THB, the upside of Sri Panwa Hospitality REIT based on DCF is 157.6%.
Based on the latest price of 4.64 THB and our DCF valuation, Sri Panwa Hospitality REIT (SRIPANWA.BK) is a buy. buying SRIPANWA.BK stocks now will result in a potential gain of 157.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.1% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9.43 - 16.00 | 11.95 |
| Upside | 103.3% - 244.8% | 157.6% |