Intrinsic Value

The intrinsic value of Laguna Resorts and Hotels PCL (LRH) under the Base Case is 73.73 THB per share. Compared with the current market price of 33.75 THB, the stock appears Undervalued by 54% .

The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 8% in 2026, then slows: about 0% a year on average over the next five years, less than a third of its five-year pace of 26%. Net margin ends at 6.9% by 2033, above its five-year average of -4.7%.

Do our valuations actually work? See backtest results .

LRH Intrinsic Value
฿73.73
Undervaluation 54%
Intrinsic Value
Price ฿33.75
L

LRH is cheaper than usual. This is its cheapest valuation in the past 5 years.

Monitor LRH
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ฿58.99
Get notified when the price drops into your buy zone
Intrinsic Value ฿73.73
Margin of Safety 20% ฿58.99
Current Price ฿33.75
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to LRH

Fundamental Analysis

What Laguna Resorts and Hotels PCL Does

Hotels, Restaurants & Leisure Consumer Discretionary

Laguna Resorts & Hotels Public Co. Ltd. engages in the provision of hotel business and property development. The company is headquartered in Bangkok, Bangkok Metropolis. There are four hotels in Laguna Phuket, namely Angsana Laguna Phuket, Banyan Tree Phuket, Cassia Phuket and Homm Suites Laguna, located in Phuket province, and one hotel, the Banyan Tree Bangkok, located in Bangkok. The subsidiaries are also engaged in operating golf clubs (Laguna Golf Phuket and Laguna Golf Bintan), sales of merchandise (Banyan Tree Gallery), spa, office and shop rental and sales of holiday club memberships.

Headquarters
Thailand TH
Employees
81
IPO date
Nov 25, 1993
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Laguna Resorts and Hotels PCL

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one LRH stock?

The intrinsic value for Laguna Resorts and Hotels PCL (LRH) under the Base Case is 73.73 THB.

Is LRH stock undervalued or overvalued?

Compared with the current market price of 33.75 THB, the stock appears Undervalued by 54% .

Back to Top