As of 2025-05-15, the Intrinsic Value of Asia Hotel PCL (ASIA.BK) is 2.80 THB. This ASIA.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.94 THB, the upside of Asia Hotel PCL is -43.30%.
The range of the Intrinsic Value is (0.68) - 15.37 THB
Based on its market price of 4.94 THB and our intrinsic valuation, Asia Hotel PCL (ASIA.BK) is overvalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.68) - 15.37 | 2.80 | -43.3% |
| DCF (Growth 10y) | 0.80 - 20.11 | 5.02 | 1.7% |
| DCF (EBITDA 5y) | (0.50) - 2.94 | 0.63 | -87.2% |
| DCF (EBITDA 10y) | 0.88 - 6.66 | 2.91 | -41.1% |
| Fair Value | -0.03 - -0.03 | -0.03 | -100.69% |
| P/E | (0.08) - 0.37 | 0.12 | -97.6% |
| EV/EBITDA | 0.06 - 2.95 | 0.97 | -80.4% |
| EPV | (1.77) - 3.54 | 0.89 | -82.0% |
| DDM - Stable | (0.05) - (0.13) | (0.09) | -101.8% |
| DDM - Multi | 1.63 - 3.69 | 2.28 | -53.8% |
| Market Cap (mil) | 1,580.80 |
| Beta | 0.70 |
| Outstanding shares (mil) | 320.00 |
| Enterprise Value (mil) | 3,863.23 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.23% |
| Cost of Debt | 9.75% |
| WACC | 9.03% |