As of 2026-04-03, the Intrinsic Value of Grande Asset Hotels and Property PCL (GRAND.BK) is 0.39 THB. This GRAND.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.03 THB, the upside of Grande Asset Hotels and Property PCL is 1,211.70%.
The range of the Intrinsic Value is (0.11) - 3.02 THB
Based on its market price of 0.03 THB and our intrinsic valuation, Grande Asset Hotels and Property PCL (GRAND.BK) is undervalued by 1,211.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.11) - 3.02 | 0.39 | 1211.7% |
| DCF (Growth 10y) | (0.11) - 2.68 | 0.34 | 1038.0% |
| DCF (EBITDA 5y) | (0.55) - (0.48) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.45) - (0.37) | (1,234.50) | -123450.0% |
| Fair Value | -0.48 - -0.48 | -0.48 | -1,714.19% |
| P/E | (1.29) - (1.19) | (1.23) | -4183.9% |
| EV/EBITDA | (0.82) - (0.53) | (0.70) | -2417.3% |
| EPV | (0.66) - (0.61) | (0.64) | -2225.7% |
| DDM - Stable | (0.31) - (0.92) | (0.62) | -2150.8% |
| DDM - Multi | (0.13) - (0.33) | (0.19) | -735.0% |
| Market Cap (mil) | 280.23 |
| Beta | 0.37 |
| Outstanding shares (mil) | 9,341.12 |
| Enterprise Value (mil) | 8,882.54 |
| Market risk premium | 7.44% |
| Cost of Equity | 19.12% |
| Cost of Debt | 6.48% |
| WACC | 5.73% |