The Discounted Cash Flow (DCF) valuation of Laguna Resorts and Hotels PCL (LRH.BK) is 81.55 THB. With the latest stock price at 33.75 THB, the upside of Laguna Resorts and Hotels PCL based on DCF is 141.6%.
Based on the latest price of 33.75 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 141.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 61.57 - 115.66 | 81.55 |
| Upside | 82.4% - 242.7% | 141.6% |