DCF Value

The DCF Value for S Hotels and Resorts PCL (SHR) under the Base Case is 3.42 THB. Compared with the current market price of 1.39 THB, the stock appears Undervalued by 59% .

Key assumptions
SHR DCF Value
Base Case
฿3.42
Undervaluation 59%
DCF Value
Price ฿1.39
Explore More DCF Valuations

Reverse DCF

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