As of 2025-07-06, the Intrinsic Value of Laguna Resorts and Hotels PCL (LRH.BK) is 81.55 THB. This LRH.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.75 THB, the upside of Laguna Resorts and Hotels PCL is 141.60%.
The range of the Intrinsic Value is 61.57 - 115.66 THB
Based on its market price of 33.75 THB and our intrinsic valuation, Laguna Resorts and Hotels PCL (LRH.BK) is undervalued by 141.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.57 - 115.66 | 81.55 | 141.6% |
| DCF (Growth 10y) | 78.29 - 141.76 | 101.82 | 201.7% |
| DCF (EBITDA 5y) | 73.92 - 101.57 | 85.53 | 153.4% |
| DCF (EBITDA 10y) | 88.40 - 126.50 | 104.50 | 209.6% |
| Fair Value | 250.05 - 250.05 | 250.05 | 640.88% |
| P/E | 74.79 - 189.24 | 120.92 | 258.3% |
| EV/EBITDA | 65.07 - 93.25 | 74.56 | 120.9% |
| EPV | 13.75 - 27.57 | 20.66 | -38.8% |
| DDM - Stable | 57.63 - 133.43 | 95.53 | 183.1% |
| DDM - Multi | 50.84 - 98.90 | 67.88 | 101.1% |
| Market Cap (mil) | 5,625.45 |
| Beta | 0.13 |
| Outstanding shares (mil) | 166.68 |
| Enterprise Value (mil) | 8,956.43 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.95% |
| Cost of Debt | 4.25% |
| WACC | 6.88% |