As of 2025-07-04, the Intrinsic Value of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT.BK) is 11.90 THB. This DREIT.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.76 THB, the upside of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 149.90%.
The range of the Intrinsic Value is 9.28 - 16.18 THB
Based on its market price of 4.76 THB and our intrinsic valuation, Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT.BK) is undervalued by 149.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.28 - 16.18 | 11.90 | 149.9% |
| DCF (Growth 10y) | 10.43 - 17.38 | 13.08 | 174.7% |
| DCF (EBITDA 5y) | 5.37 - 9.41 | 7.19 | 51.0% |
| DCF (EBITDA 10y) | 7.17 - 11.37 | 9.03 | 89.7% |
| Fair Value | 26.79 - 26.79 | 26.79 | 462.89% |
| P/E | 11.68 - 26.00 | 16.59 | 248.6% |
| EV/EBITDA | 4.48 - 12.28 | 7.36 | 54.6% |
| EPV | 7.96 - 11.13 | 9.55 | 100.6% |
| DDM - Stable | 10.11 - 22.07 | 16.09 | 238.0% |
| DDM - Multi | 9.73 - 16.43 | 12.21 | 156.6% |
| Market Cap (mil) | 3,386.74 |
| Beta | 0.25 |
| Outstanding shares (mil) | 711.50 |
| Enterprise Value (mil) | 5,229.61 |
| Market risk premium | 7.44% |
| Cost of Equity | 6.40% |
| Cost of Debt | 4.25% |
| WACC | 5.57% |