What is the intrinsic value of QHOP.BK?

As of 2025-07-04, the Intrinsic Value of Quality Hospitality Leasehold Property Fund (QHOP.BK) is 4.08 THB. This QHOP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.40 THB, the upside of Quality Hospitality Leasehold Property Fund is 20.10%.

The range of the Intrinsic Value is 3.30 - 5.42 THB

Is QHOP.BK undervalued or overvalued?

Based on its market price of 3.40 THB and our intrinsic valuation, Quality Hospitality Leasehold Property Fund (QHOP.BK) is undervalued by 20.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3.30 - 5.42	4.08	20.1%
DCF (Growth 10y)	3.63 - 5.78	4.43	30.3%
DCF (EBITDA 5y)	2.05 - 3.10	2.53	-25.7%
DCF (EBITDA 10y)	2.54 - 3.64	3.03	-10.8%
Fair Value	0.62 - 0.62	0.62	-81.82%
P/E	0.90 - 2.97	1.65	-51.4%
EV/EBITDA	1.76 - 3.03	2.21	-35.0%
EPV	1.30 - 1.63	1.46	-57.0%
DDM - Stable	1.21 - 2.98	2.10	-38.3%
DDM - Multi	0.76 - 1.51	1.02	-70.1%