D

Dusit Thani PCL
SET:DUSIT

Watchlist Manager
Dusit Thani PCL
SET:DUSIT
Watchlist
Price: 11.7 THB -0.85% Market Closed
Market Cap: 9.9B THB
Have any thoughts about
Dusit Thani PCL?
Write Note

Intrinsic Value

The intrinsic value of one DUSIT stock under the Base Case scenario is 12.61 THB. Compared to the current market price of 11.7 THB, Dusit Thani PCL is Undervalued by 7%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DUSIT Intrinsic Value
12.61 THB
Undervaluation 7%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
Dusit Thani PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DUSIT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DUSIT?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Dusit Thani PCL

Provide an overview of the primary business activities
of Dusit Thani PCL.

What unique competitive advantages
does Dusit Thani PCL hold over its rivals?

What risks and challenges
does Dusit Thani PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Dusit Thani PCL.

Provide P/S
for Dusit Thani PCL.

Provide P/E
for Dusit Thani PCL.

Provide P/OCF
for Dusit Thani PCL.

Provide P/FCFE
for Dusit Thani PCL.

Provide P/B
for Dusit Thani PCL.

Provide EV/S
for Dusit Thani PCL.

Provide EV/GP
for Dusit Thani PCL.

Provide EV/EBITDA
for Dusit Thani PCL.

Provide EV/EBIT
for Dusit Thani PCL.

Provide EV/OCF
for Dusit Thani PCL.

Provide EV/FCFF
for Dusit Thani PCL.

Provide EV/IC
for Dusit Thani PCL.

Compare the intrinsic valuations
of Dusit Thani PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Dusit Thani PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of Dusit Thani PCL compared to its peers.

Compare the P/E ratios
of Dusit Thani PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Dusit Thani PCL with its peers.

Analyze the financial leverage
of Dusit Thani PCL compared to its main competitors.

Show all profitability ratios
for Dusit Thani PCL.

Provide ROE
for Dusit Thani PCL.

Provide ROA
for Dusit Thani PCL.

Provide ROIC
for Dusit Thani PCL.

Provide ROCE
for Dusit Thani PCL.

Provide Gross Margin
for Dusit Thani PCL.

Provide Operating Margin
for Dusit Thani PCL.

Provide Net Margin
for Dusit Thani PCL.

Provide FCF Margin
for Dusit Thani PCL.

Show all solvency ratios
for Dusit Thani PCL.

Provide D/E Ratio
for Dusit Thani PCL.

Provide D/A Ratio
for Dusit Thani PCL.

Provide Interest Coverage Ratio
for Dusit Thani PCL.

Provide Altman Z-Score Ratio
for Dusit Thani PCL.

Provide Quick Ratio
for Dusit Thani PCL.

Provide Current Ratio
for Dusit Thani PCL.

Provide Cash Ratio
for Dusit Thani PCL.

What is the historical Revenue growth
over the last 5 years for Dusit Thani PCL?

What is the historical Net Income growth
over the last 5 years for Dusit Thani PCL?

What is the current Free Cash Flow
of Dusit Thani PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for Dusit Thani PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dusit Thani PCL

Current Assets 3.2B
Cash & Short-Term Investments 1.9B
Receivables 583.5m
Other Current Assets 760.5m
Non-Current Assets 25.9B
Long-Term Investments 3.2B
PP&E 19.2B
Intangibles 1.8B
Other Non-Current Assets 1.8B
Current Liabilities 4.5B
Accounts Payable 2B
Short-Term Debt 1.5B
Other Current Liabilities 1.1B
Non-Current Liabilities 21.1B
Long-Term Debt 12.6B
Other Non-Current Liabilities 8.5B
Efficiency

Earnings Waterfall
Dusit Thani PCL

Revenue
5.7B THB
Cost of Revenue
-3.8B THB
Gross Profit
1.9B THB
Operating Expenses
-2B THB
Operating Income
-142.1m THB
Other Expenses
-434.6m THB
Net Income
-576.7m THB

Free Cash Flow Analysis
Dusit Thani PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DUSIT Profitability Score
Profitability Due Diligence

Dusit Thani PCL's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 1-Year Revenue Growth
Negative Free Cash Flow
Negative ROIC
32/100
Profitability
Score

Dusit Thani PCL's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

DUSIT Solvency Score
Solvency Due Diligence

Dusit Thani PCL's solvency score is 15/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
15/100
Solvency
Score

Dusit Thani PCL's solvency score is 15/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DUSIT Price Targets Summary
Dusit Thani PCL

There are no price targets for DUSIT.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DUSIT?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DUSIT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Dusit Thani PCL

Country

Thailand

Industry

Hotels, Restaurants & Leisure

Market Cap

9.9B THB

Dividend Yield

0%

Description

Dusit Thani Public Co. Ltd. is engaged in the provision of hospitality. The company is headquartered in Bangkok, Bangkok Metropolis. The Company’s segments include Hotel and hotel management, Education, Foods, Property development, and Others. The Company’s property portfolio comprises of approximately 300 hotels, resorts and luxury villas operating under six brands across 14 countries worldwide, as well as two hospitality colleges with campuses in Thailand and the Philippines. The firm owns the trademarks used in the hotel management business by six brands, such as Dusit, Dusit Thani, Dusit Princess, dusitD2, Dusit Devarana, and ASAI HOTELS. Its education business Dusit Thani College Bangkok and Dusit Thani College Pattaya City Center. Its food business includes Dusit Foods Company Limited, Dusit Gourmet Company Limited, Epicure Catering Company Limited, and Dusit Real Foods Company Limited. Its property development business includes Dusit Central Park Project.

Contact

BANGKOK METROPOLIS
Bangkok
319 Chamchuri Square Building, 29th Floor, Phayathai Road,Pathumwan
+6622009999
www.dusit.com

IPO

1975-04-30

Employees

2 043

Officers

Group CEO & Executive Director
Ms. Suphajee Suthumpun
Executive Director
Ms. Sinee Thienprasiddhi
Founder and Advisor to the Board of Directors
Ms. Chanut Piyaoui
Chief Financial Officer
Mr. Sukit Ngamsangapong
Chief Operating Officer
Mr. Jean Jacques Cretallaz- Speich Gilles
Chief Investment Officer
Ms. La-ead Kovavisaruch
Show More
Assistant Vice President of Accounting & Finance
Ms. Chanpen Chanwanitwit
Vice President of Technical Services
Mr. Ian Newton Brewis
Chief Legal Officer
Ms. Chitanong Poomipark
VP of Company Secretary Office, Head of Compliance & Company Secretary
Ms. Mantanee Surakarnkul
Show Less

See Also

Discover More
What is the Intrinsic Value of one DUSIT stock?

The intrinsic value of one DUSIT stock under the Base Case scenario is 12.61 THB.

Is DUSIT stock undervalued or overvalued?

Compared to the current market price of 11.7 THB, Dusit Thani PCL is Undervalued by 7%.

Back to Top