D

Dusit Thani PCL
SET:DUSIT

Watchlist Manager
Dusit Thani PCL
SET:DUSIT
Watchlist
Price: 11 THB Market Closed
Market Cap: 9.3B THB
Have any thoughts about
Dusit Thani PCL?
Write Note

Relative Value

The Relative Value of one DUSIT stock under the Base Case scenario is 18.33 THB. Compared to the current market price of 11 THB, Dusit Thani PCL is Undervalued by 40%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DUSIT Relative Value
Base Case
18.33 THB
Undervaluation 40%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
42
Median 3Y
1.7
Median 5Y
1.2
Industry
1.4
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-27.4
Industry
20.5
vs History
26
vs Industry
64
Median 3Y
3.6
Median 5Y
2.4
Industry
9.5
vs History
vs Industry
21
Median 3Y
-18
Median 5Y
-476
Industry
19.3
vs History
7
vs Industry
35
Median 3Y
2.5
Median 5Y
2.3
Industry
2.2
vs History
28
vs Industry
22
Median 3Y
3.8
Median 5Y
3.2
Industry
1.9
vs History
26
vs Industry
15
Median 3Y
11.2
Median 5Y
9.5
Industry
3.9
vs History
17
vs Industry
11
Median 3Y
25.1
Median 5Y
-1 508.2
Industry
10.6
vs History
vs Industry
0
Median 3Y
-117.9
Median 5Y
-469.2
Industry
16.1
vs History
25
vs Industry
50
Median 3Y
8.2
Median 5Y
6.4
Industry
11.5
vs History
vs Industry
19
Median 3Y
-25.6
Median 5Y
-541.2
Industry
16.3
vs History
33
vs Industry
62
Median 3Y
0.9
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

DUSIT Competitors Multiples
Dusit Thani PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Dusit Thani PCL
SET:DUSIT
9.3B THB 1.6 -16.1 28.1 -151.6
US
Booking Holdings Inc
NASDAQ:BKNG
157.3B USD 7 31.3 22.4 24.3
CN
H World Group Ltd
BMV:HTHTN
2.8T MXN 42.1 257.5 148.5 186.8
US
Airbnb Inc
NASDAQ:ABNB
86.7B USD 8.3 17.9 46.9 48.4
US
Marriott International Inc
NASDAQ:MAR
73.6B USD 3 25.1 20.3 21.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
57.4B USD 5.2 48.8 27.1 28.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
253.9B MYR 10 530.5 -10 586.8 -10 450.6 -8 357.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
53.1B USD 3.5 21.2 13.9 19.5
CN
Trip.com Group Ltd
HKEX:9961
326.2B HKD 6.1 21.2 16.6 17.6
US
Carnival Corp
NYSE:CCL
27.9B USD 1.1 17.8 9 15.6
UK
Carnival PLC
LSE:CCL
19.7B GBP 1.1 28.1 487.7 905.9

See Also

Discover More
Back to Top