The Discounted Cash Flow (DCF) valuation of Trinity Freehold and Leasehold Property Fund (TNPF.BK) is 2.16 THB. With the latest stock price at 1.04 THB, the upside of Trinity Freehold and Leasehold Property Fund based on DCF is 107.3%.
Based on the latest price of 1.04 THB and our DCF valuation, Trinity Freehold and Leasehold Property Fund (TNPF.BK) is a buy. buying TNPF.BK stocks now will result in a potential gain of 107.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.5% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.88 - 2.55 | 2.16 |
| Upside | 80.8% - 145.6% | 107.3% |