The Discounted Cash Flow (DCF) valuation of Laguna Resorts and Hotels PCL (LRH.BK) is 77.32 THB. With the latest stock price at 37.00 THB, the upside of Laguna Resorts and Hotels PCL based on DCF is 109.0%.
Based on the latest price of 37.00 THB and our DCF valuation, Laguna Resorts and Hotels PCL (LRH.BK) is a buy. buying LRH.BK stocks now will result in a potential gain of 109.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.2% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 59.87 - 105.46 | 77.32 |
| Upside | 61.8% - 185.0% | 109.0% |