As of 2026-04-01, the Intrinsic Value of LH Shopping Centers Leasehold Real Estate Investment Trust (LHSC.BK) is 20.79 THB. This LHSC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.90 THB, the upside of LH Shopping Centers Leasehold Real Estate Investment Trust is 49.60%.
The range of the Intrinsic Value is 16.73 - 27.14 THB
Based on its market price of 13.90 THB and our intrinsic valuation, LH Shopping Centers Leasehold Real Estate Investment Trust (LHSC.BK) is undervalued by 49.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.73 - 27.14 | 20.79 | 49.6% |
| DCF (Growth 10y) | 19.37 - 30.29 | 23.65 | 70.1% |
| DCF (EBITDA 5y) | 10.72 - 19.64 | 13.87 | -0.2% |
| DCF (EBITDA 10y) | 14.38 - 23.59 | 17.69 | 27.3% |
| Fair Value | 43.87 - 43.87 | 43.87 | 215.60% |
| P/E | 14.21 - 18.99 | 16.02 | 15.2% |
| EV/EBITDA | 7.15 - 17.07 | 10.71 | -23.0% |
| EPV | 7.67 - 10.70 | 9.19 | -33.9% |
| DDM - Stable | 14.43 - 28.63 | 21.53 | 54.9% |
| DDM - Multi | 15.39 - 23.09 | 18.42 | 32.6% |
| Market Cap (mil) | 10,815.03 |
| Beta | 0.31 |
| Outstanding shares (mil) | 778.06 |
| Enterprise Value (mil) | 13,708.89 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.02% |
| Cost of Debt | 4.25% |
| WACC | 6.98% |