at Baht 493.37 million and Baht 148.01 million based on a 30 percent share acquisition calculated based on the Discounted Cash Flow approach using a period of 22 years (2018-2039) with a discount rate

the Discounted Cash Flow approach using a period of 22 years (2018-2039) with a discount rate calculated from the weighted average cost of capital of 9.72- 11.28 percent per annum. In the acquisition of

percent share acquisition calculated based on the Discounted Cash Flow approach using a period of 22 years (2018-2039) with a discount rate calculated from the weighted average cost of capital of 9.72

financial advisor using Discounted Cash Flow Approach method. By purchase price between Baht 46.38-94.77 millions. The Board of Directors is of the opinion that the price not over Baht 60 Millions. The

192 3741 – 44 www.eurekadesign.co.th 14 ทางการเงิน โดย บริษัท แอ๊บโซลูท แอ็ดไวซอร่ี จ ากัด เลือกใช้วิธีมูลค่าปัจจุบันสุทธิของกระแสเงินสด (Discounted Cash Flow Approach : DCF) สามารถสรุปมูลค่าได้ดังนี้ 1

”), the independent valuer, to verify financial status and evaluate the assets of Hero Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has been

. (the “Sims”), the independent valuer, to verify financial status and evaluate the assets of Hero Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has

Discounted Cash Flow Approach, assuming that the business has been operating for 9 years, which is the duration according to lease agreement of 3 years with possibility to renew the agreement for another 3

กบัอตัราค่าเช่าห้างสรรพสินค้าใน บริเวณใกล้เคียงบริษัทจะได้รับผลประโยชน์ท่ีสงูกวา่ นอกจากนัน้บริษัท เคเค แวลเูอชัน่ จ ากดัผู้ประเมินราคาอิสระ 2 ได้ประเมินราคาทรัพย์สินโดยใช้วิธีพิจารณารายได้ (Income Approach

has considered such Share Purchase Price based on the fair value of GSG’s business which is appraised by the discounted cash flow approach. Such appraisal has been made by the financial advisor by