The Discounted Cash Flow (DCF) valuation of WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust (WHART.BK) is 13.03 THB. With the latest stock price at 9.20 THB, the upside of WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust based on DCF is 41.6%.
Based on the latest price of 9.20 THB and our DCF valuation, WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust (WHART.BK) is a buy. buying WHART.BK stocks now will result in a potential gain of 41.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.7% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 9.69 - 18.77 | 13.03 |
| Upside | 5.3% - 104.0% | 41.6% |