The Discounted Cash Flow (DCF) valuation of Central Retail Corporation PCL (CRC.BK) is 19.12 THB. With the latest stock price at 19.40 THB, the upside of Central Retail Corporation PCL based on DCF is -1.5%.
Based on the latest price of 19.40 THB and our DCF valuation, Central Retail Corporation PCL (CRC.BK) is a sell. selling CRC.BK stocks now will result in a potential gain of 1.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 7.9% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11.18 - 35.30 | 19.12 |
| Upside | -42.4% - 82.0% | -1.5% |