DCF Value

The DCF Value for Mandarin Hotel PCL (MANRIN) under the Base Case is 39.59 THB. Compared with the current market price of 23.1 THB, the stock appears Undervalued by 42% .

Key assumptions
MANRIN DCF Value
Base Case
฿39.59
Undervaluation 42%
DCF Value
Price ฿23.1
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time