Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dusit Thani Freehold and Leasehold Real Estate Investment Trust stock THB 4.55, price THB 4.82, that is 5.6% below the price, quality 67 out of 100. Rating: fairly valued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range 2.92 THB – 4.92 THB · fair‑value band 2.78 THB – 6.08 THB · the 4.82 THB price screens above the 4.55 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Dusit Thani Freehold and Leasehold Real Estate Investment Trust in your weekly email
Every Wednesday you see whether Dusit Thani Freehold and Leasehold Real Estate Investment Trust is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Dusit Thani Freehold and Leasehold Real Estate Investment Trust is a real estate investment trust.
Show moreShow less
The firm focuses on investing in high potential freehold or leasehold properties especially in hotel properties, as well as investing in other assets that favor hotel-related business, such as meeting and convention room, restaurants, fitness center, spa, swimming pool, tennis court etc.
The firm is based in Bangkok, Thailand.
Stock analysis
Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT) currently trades at 4.82 THB, while our model-based Fair Value estimate is 4.55 THB, so the stock looks roughly fairly valued today (gap 5.9%).
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 5.91 THB per share, and 8 of the 16 models we run sit above the 4.82 THB price.
Bear case: the Growth DCF group reads lowest at 3.38 THB, and 8 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2.78 THB (bear) to 6.08 THB (bull), the price of 4.82 THB sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 67/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Dusit Thani Freehold and Leasehold Real Estate Investment Trust reported revenue of 544M THB in FY2025 versus 496M THB in FY2021, a compound +2.3%/yr. Reported net income was 382M THB in FY2025, compounding −1.0%/yr from FY2021.
Key figures
Market cap 3.4B THB (≈ $103M) Micro · P/E ratio 8.0 · P/S ratio 5.97 · EPS (TTM) 0.6000 THB · Dividend yield 8.3% · Net margin 74.5% · Return on equity 7.3% · Return on assets (EBIT) 6.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 65 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 9% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −23% fair-value upside, at −6%, DREIT screens cheaper than that median.
Fair Value models
Bear2.78 THBFair Value 4.55 THBBull6.08 THB
Price 4.82 THB · Downside -5.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.1732 THB per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.1%
Start year 2020 (pandemic). Over 10 years: +7.5% a year
Revenue growth 14 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.1%
’13
’14
’15
’16
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+11.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.6%
Dividend (yield on the price)8.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.3.6% vs 2.3%, steady
Profit margin 2019 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.79% → 90%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 1.8%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+15.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +14.3% a year for the price.
Compare Dusit Thani Freehold and Leasehold Real Estate Investment Trust with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Hotel & Motel · 30 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside−5.6% · Below median
Profitability
Return on equity (12 months)7.3% · Above median
Return on assets4.9% · Top 25%
Net margin (12 months)74.5% · Top 25%
Operating margin (12 months)90.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)12.2% · Top 25%
Dividend yield (12 months)8.3% · Top 25%
Balance sheet
Debt / equity0.31× · Lowest 25%
Valuation Multiplesvs REIT - Hotel & Motel median · lower = cheaper
P/E (12 months)8.0× · Cheapest 25%
P/B0.60× · Cheaper than median
P/S (12 months)5.97× · Priciest 25%
Price / free cash flow (fiscal year)12.7× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Dusit Thani Freehold and Leasehold Real Estate Investment Trust Fair Value". https://www.fairvalue-calculator.com/stock/DREIT
Frequently asked questions
Is Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 4.55 THB versus a price of 4.82 THB, about 6% lower (fairly valued).
What is the fair value of DREIT?
Our model-based fair value for Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 4.55 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 4.82 THB.
What is the quality score of DREIT?
Dusit Thani Freehold and Leasehold Real Estate Investment Trust has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
Our model-based price target is the fair value of 4.55 THB (as of Nov 7, 2026) from 16 valuation models. Cautious scenario 2.78 THB, optimistic scenario 6.08 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Dusit Thani Freehold and Leasehold Real Estate Investment Trust stock forecast for 2026?
Our models put fair value at 4.55 THB, about 6% lower versus a price of 4.82 THB (fairly valued). Cautious scenario 2.78 THB, optimistic scenario 6.08 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
Dusit Thani Freehold and Leasehold Real Estate Investment Trust reported trailing-twelve-month revenue of about 575M THB (latest available figure, as of Nov 7, 2026).
Does Dusit Thani Freehold and Leasehold Real Estate Investment Trust pay a dividend?
Dusit Thani Freehold and Leasehold Real Estate Investment Trust currently shows a dividend yield of 8.26% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT) and when is the ex-dividend date?
Dusit Thani Freehold and Leasehold Real Estate Investment Trust pays a dividend of 0.398 THB per share a year, a dividend yield of 8.3%. The last ex-dividend date was Aug 25, 2026. A dividend has been paid every year since at least 2018. The payout ratio is 66.3% of earnings. Free cash flow covers the dividend 0.95 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
For today's price to be fair in a discounted-cash-flow model, Dusit Thani Freehold and Leasehold Real Estate Investment Trust would have to grow free cash flow by +15.7 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.1 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of DREIT use?
Our models discount Dusit Thani Freehold and Leasehold Real Estate Investment Trust at 13.1 %: a base by market capitalisation (micro), damped by beta 0.06, country premium for Thailand. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Dusit Thani Freehold and Leasehold Real Estate Investment Trust that is +15.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT) delivered so far?
Over the past 5 years revenue at Dusit Thani Freehold and Leasehold Real Estate Investment Trust grew +5.1 % a year. The price currently implies free-cash-flow growth of +15.7 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Dusit Thani Freehold and Leasehold Real Estate Investment Trust (+15.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
The free-cash-flow yield on the price is 7.86 %: that much free cash flow Dusit Thani Freehold and Leasehold Real Estate Investment Trust produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dusit Thani Freehold and Leasehold Real Estate Investment Trust it is 4.55 THB per share (as of Nov 7, 2026), against a price of 4.82 THB. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Dusit Thani Freehold and Leasehold Real Estate Investment Trust stock overvalued or undervalued in 2026?
As of Nov 7, 2026, DREIT trades above its calculated fair value: price 4.82 THB, fair value 4.55 THB, a gap of about −6% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DREIT?
No. The price is what the market pays today (4.82 THB); the fair value is what the company's own numbers justify (4.55 THB). For Dusit Thani Freehold and Leasehold Real Estate Investment Trust the two are 0.2700 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Dusit Thani Freehold and Leasehold Real Estate Investment Trust worth?
The market values Dusit Thani Freehold and Leasehold Real Estate Investment Trust at about 3.4B THB (market capitalisation, as of Nov 7, 2026). Per share that is 4.82 THB; our models calculate a fair value of 4.55 THB per share.
What do the bullish and bearish scenarios say about DREIT?
Our models span a range for Dusit Thani Freehold and Leasehold Real Estate Investment Trust: cautious scenario 2.78 THB, base 4.55 THB, optimistic 6.08 THB per share (as of Nov 7, 2026, price 4.82 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DREIT?
Dusit Thani Freehold and Leasehold Real Estate Investment Trust trades at a price-to-earnings ratio of 8.0 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 4.55 THB is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 9.5. Other multiples: P/B 0.6, P/S 6.0, EV/EBITDA 10.1.
How solid is the balance sheet of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
Balance-sheet figures for Dusit Thani Freehold and Leasehold Real Estate Investment Trust (as of Nov 7, 2026): return on equity 7.3%, debt of 0.31 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is DREIT from its 52-week high?
Dusit Thani Freehold and Leasehold Real Estate Investment Trust trades at 4.82 THB, about 2% below its 52-week high of 4.92 THB and 9% above the low of 4.41 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4.55 THB is for.
Which stocks are comparable to Dusit Thani Freehold and Leasehold Real Estate Investment Trust?
From the same area (Real Estate) we also value Host Hotels & Resorts, Inc, Ryman Hospitality Properties, Inc, Apple Hospitality REIT, Inc, COVH, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Dusit Thani Freehold and Leasehold Real Estate Investment Trust stock attractive at the current price?
The data as of Nov 7, 2026: price 4.82 THB, calculated fair value 4.55 THB (−6%), Quality Score 67/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DREIT calculated?
We run Dusit Thani Freehold and Leasehold Real Estate Investment Trust through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 4.55 THB builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Dusit Thani Freehold and Leasehold Real Estate Investment Trust itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
The closing price on Nov 6, 2026 was 4.82 THB. Our model-based fair value is 4.55 THB, about 6% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dusit Thani Freehold and Leasehold Real Estate Investment Trust right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (2.78 THB to 6.08 THB) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Dusit Thani Freehold and Leasehold Real Estate Investment Trust
How large is the market capitalisation of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
The market capitalisation of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 3.4B THB (≈ $103M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
The price-to-sales ratio of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 5.97 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
Earnings per share at Dusit Thani Freehold and Leasehold Real Estate Investment Trust are 0.6000 THB (price ÷ EPS = P/E 8.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
The dividend yield of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 8.3% (payout 66.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
The net margin of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 74.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
The return on equity (ROE) of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 7.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
On an EBIT basis the return on assets of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 6.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
The operating margin of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 90.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
Revenue at Dusit Thani Freehold and Leasehold Real Estate Investment Trust is growing +12.2% versus a year earlier (3y avg +6.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT)?
Earnings per share at Dusit Thani Freehold and Leasehold Real Estate Investment Trust are growing +62.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dusit Thani Freehold and Leasehold Real Estate Investment Trust (DREIT) carry?
The net debt of Dusit Thani Freehold and Leasehold Real Estate Investment Trust is 2.1B THB (fiscal year 2025, ≈ 7.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Dusit Thani Freehold and Leasehold Real Estate Investment Trust in the live analysis
One click puts Dusit Thani Freehold and Leasehold Real Estate Investment Trust on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026