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

Relative Value

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

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
49
Median 3Y
1.5
Median 5Y
1.2
Industry
1.4
vs History
vs Industry
Median 3Y
-16.8
Median 5Y
-20.1
Industry
20
vs History
60
vs Industry
60
Median 3Y
3.3
Median 5Y
2.4
Industry
9.6
vs History
12
vs Industry
21
Median 3Y
-9.2
Median 5Y
-17.8
Industry
18.3
vs History
60
vs Industry
59
Median 3Y
1.7
Median 5Y
2
Industry
2.1
vs History
61
vs Industry
22
Median 3Y
3.6
Median 5Y
3.3
Industry
1.9
vs History
61
vs Industry
15
Median 3Y
10.7
Median 5Y
9.5
Industry
3.8
vs History
57
vs Industry
10
Median 3Y
23.5
Median 5Y
17.7
Industry
10.6
vs History
14
vs Industry
0
Median 3Y
-42.5
Median 5Y
-115.7
Industry
16.5
vs History
66
vs Industry
35
Median 3Y
7.8
Median 5Y
6.4
Industry
11.3
vs History
7
vs Industry
19
Median 3Y
-12.7
Median 5Y
-32.9
Industry
16.3
vs History
76
vs Industry
69
Median 3Y
0.7
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
9.4B THB 0.9 -21.5 14.8 43.8
US
Booking Holdings Inc
NASDAQ:BKNG
175.8B USD 6.7 34.8 17.8 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.4 265.8 146.9 179.1
US
Marriott International Inc
NASDAQ:MAR
85B USD 3.3 32.6 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
77.8B USD 4.5 19.1 15 20.5
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
UK
Carnival PLC
LSE:CCL
30.3B GBP 1.6 15.5 337.1 550.2
US
Carnival Corp
NYSE:CCL
40.3B USD 1.5 15.2 9 14.8
US
Expedia Group Inc
NASDAQ:EXPE
35.4B USD 2.5 25.5 11.8 17.1