D

Dusit Thani PCL
SET:DUSIT

Watchlist Manager
Dusit Thani PCL
SET:DUSIT
Watchlist
Price: 11.1 THB Market Closed
Market Cap: 9.4B THB
Section:
 

Relative Value

The Relative Value of one DUSIT stock under the Base Case scenario is 25.18 THB. Compared to the current market price of 11.1 THB, Dusit Thani PCL is Undervalued by 56%.

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
25.18 THB
Undervaluation 56%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
58
vs Industry
49
Median 3Y
1.5
Median 5Y
1.2
Industry
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-16.8
Median 5Y
-20.1
Industry
20.1
More Details
1.8
P/OCF
P/OCF
Price to OCF
1.8
vs History
60
vs Industry
60
Median 3Y
3.3
Median 5Y
2.4
Industry
9.6
More Details
0.1
P/FCFE
P/FCFE
Price to FCFE
0.1
vs History
12
vs Industry
21
Median 3Y
-9.2
Median 5Y
-17.8
Industry
18.3
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
60
vs Industry
59
Median 3Y
1.7
Median 5Y
2
Industry
2.1
More Details
2.2
EV/S
EV/S
Enterprise Value to Sales
2.2
vs History
61
vs Industry
22
Median 3Y
3.6
Median 5Y
3.3
Industry
1.9
More Details
8.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.3
vs History
61
vs Industry
15
Median 3Y
10.7
Median 5Y
9.5
Industry
3.8
More Details
14.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.8
vs History
57
vs Industry
10
Median 3Y
23.5
Median 5Y
17.7
Industry
10.6
More Details
43.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
43.8
vs History
14
vs Industry
0
Median 3Y
-42.5
Median 5Y
-115.7
Industry
16.6
More Details
4.7
EV/OCF
EV/OCF
Enterprise Value to OCF
4.7
vs History
66
vs Industry
35
Median 3Y
7.8
Median 5Y
6.4
Industry
11.3
More Details
41.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
41.4
vs History
7
vs Industry
19
Median 3Y
-12.7
Median 5Y
-32.9
Industry
16.3
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
76
vs Industry
69
Median 3Y
0.7
Median 5Y
0.8
Industry
1.3
More Details

Multiples Across Competitors

DUSIT Competitors Multiples
Dusit Thani PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Dusit Thani PCL
SET:DUSIT
9.4B THB 0.9 -21.5 14.8 43.8
US
Booking Holdings Inc
NASDAQ:BKNG
176B USD 6.8 34.9 17.9 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.3 265.4 146.7 178.9
US
Marriott International Inc
NASDAQ:MAR
84.9B USD 3.3 32.5 20.4 23.9
US
Airbnb Inc
NASDAQ:ABNB
84.4B USD 7.1 32.1 26.9 26.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
80.1B USD 4.6 19.7 15.4 21
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.4B USD 5.8 41.1 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
368.3B HKD 5.6 10.7 15.8 16.9
US
Carnival Corp
NYSE:CCL
41B USD 1.6 15.5 9.1 14.9
UK
Carnival PLC
LSE:CCL
30.3B GBP 1.6 15.5 337.1 550.1
US
Expedia Group Inc
NASDAQ:EXPE
35.3B USD 2.5 25.4 11.8 17

See Also

Summary
DUSIT intrinsic value, competitors valuation, and company profile.
DCF Valuation
DUSIT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DUSIT stock valuation using valuation multiples.
Wall Street Estimates
DUSIT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DUSIT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 305,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.