Overt_Forex

CPALL 2020 Intrinsic VAlue 220, MOS 154

Long
SET:CPALL   CP ALL PUBLIC COMPANY LIMITED
DDM Model
G,3% 15.20
5% 20.28
7% 29.90
10% 93.37860781

DCF : 220
PE : 93.37860781 (G=10%)
PBV : 109.06 (G=5%)

WACC 6.2%
Growth 15.7% (ROE*(1-Payout))
Disclaimer

The information and publications are not meant to be, and do not constitute, financial, investment, trading, or other types of advice or recommendations supplied or endorsed by TradingView. Read more in the Terms of Use.