EN DE
Watch Dusit Thani Public Company Limited for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Dusit Thani Public Company Limited (DUSIT) fair value: what the stock is really worth

As of Nov 10, 2026: fair value (intrinsic value) of Dusit Thani Public Company Limited stock THB 8.54, price THB 10.10, that is 15.4% below the price, quality 29 out of 100. Rating: overvalued. The value is an estimate: none of our valuation models currently carries, it draws on revenue and assets compared with similar companies. Updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Consumer Cyclical TH

DT Dusit Thani Public Company Limited logo Thin data Nov 10, 2026

Dusit Thani Public Company Limited

DUSIT · BK
Expensive, weak quality

Our calculation puts a fair price 15% below what the stock costs today.

Revenue last quarter +113% vs. a year ago.
Expensive Growth (revenue 5y +28.1 %/yr in THB)
Thin margins · 1.2% net margin (TTM)
Moderate debt
Fair value 8.54 THB · Overvalued
Quality 29/100
Negative free cash flow
Trails peers (3/10)
Narrow moat 30/100 · thin data
Thin data
Estimate
Watch Dusit Thani Public Company Limited for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

15.60 THB 7.20 THB Fair Value 8.54 THB Jun 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.

How to read this chart

60‑month range 7.20 THB – 15.60 THB · fair‑value band 6.41 THB – 10.68 THB · the 10.10 THB price screens above the 8.54 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 10, 2026.

Follow Dusit Thani Public Company in your weekly email

Every Wednesday you see whether Dusit Thani Public Company 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Dusit Thani Public Company Limited, together with its subsidiaries, owns and operates hotels and resorts in Thailand and internationally. The company operates through five segments: Hotel and Hotel Management, Education, Food, Real Estate Development, and Others.

Show moreShow less

The company operates hotels and resorts under the Dusit Thani, dusitD2, Dusit Princess, Dusit Suites, ASAI, Elite Havens, and Devarana Dusit brand names; spas under the Devarana Wellness and Namm Spa brands; other businesses under the DREIT, Dusit Hospitality Services, and Baan Dusit Thani names; and healthy food restaurants.

The company also provides hotel management and consultancy services; and engages in the food and beverage catering, and distribution business. In addition, it operates Dusit Thani College; The Food School; and Le Cordon Bleu Dusit Culinary School.

Further, the company provides food and catering services under the brand names Dusit Gastro, Epicure Catering, PORT ROYAL, Pinto hub, Bonjour Bakery, and Savor Eats.

Additionally, it acts as REIT manager for a real estate investment trust; distributor of bakery and franchise business; involved in property leasing and sub-leasing; and property development businesses, as well as operates culinary schools and hospitality colleges in Thailand.

Dusit Thani Public Company Limited was founded in 1948 and is headquartered in Bangkok, Thailand.

Stock analysis

Dusit Thani Public Company Limited (DUSIT) currently trades at 10.10 THB, while our estimate is 8.54 THB, 15% below the price, so the stock looks overvalued today.

Show more

Valuation

None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Scenario range: 6.41 THB (bear) to 10.68 THB (bull), the price of 10.10 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 29/100 (below-average quality), in the Consumer Cyclical sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Dusit Thani Public Company Limited reported revenue of 7.9B THB in FY2025 versus 2.2B THB in FY2021, a compound +37.5%/yr. Reported net income was −453M THB in FY2025.

Key figures

Market cap 8.5B THB (≈ $256M) Micro · P/E ratio 505.0 · P/S ratio 0.74 · EPS (TTM) 0.0200 THB · Dividend yield 0.3% · Net margin 1.2% · Return on equity 3.6% · Return on assets (EBIT) −1.4% (5-year average).

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).

What moves the price

The share trades about 19% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at −15%, DUSIT screens cheaper than that median.

Fair Value

Bear 6.41 THB Fair Value 8.54 THB Bull 10.68 THB
Price 10.10 THB · Downside -15.4%
Estimate. None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Quality Score breakdown

Overall quality 29/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 6
How much profit the company makes from its sales and capital
Quality Growth 29
Are margins and returns getting better?
Cashflow 33
Do the profits arrive as real cash?
Financial strength 13
Debt, balance sheet and risk of trouble
Investment 30
Does it invest with discipline instead of growing at any price?
Low Volatility 81
How calm the share price moves, does not count
Price momentum 32
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 21
Distance to the 52-week high, does not count
New shares 82
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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. 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−22.3%
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.
+24.3%
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.
+28.1%
Start year 2020 (pandemic). Over 10 years: +4.8% a year
Revenue growth 19 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.
+5.5%
Profit margin (trend) ⓘ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.
−52.0% (2020) → −7.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

DUSIT screens overvalued: fair value 15% below the price. Compare with Marriott International, Inc →

Compare Dusit Thani Public Company Limited 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.Lodging · 164 stocks

Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score 29 · Bottom 25%
Fair Value upside −15.4% · Below median
Profitability
Return on equity (12 months) 3.6% · Above median
Return on assets −1.1% · Below median
Net margin (12 months) 1.2% · Below median
Operating margin (12 months) 12.6% · Above median
Growth and dividend
Revenue growth (quarter YoY) 112.5% · Top 25%
Dividend yield (12 months) 0.3% · Bottom 25%
Balance sheet
Debt / equity 0.84× · Highest 25%

Valuation Multiplesvs Lodging median · lower = cheaper

P/E (12 months) 505.0× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)13 · sector 23
FUTURE (revenue growth)100 · sector 30
PAST (return on equity)14 · sector 14
HEALTH (low debt)58 · sector 89
DIVIDEND (yield)6 · sector 33

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Lodging stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Atour Lifestyle Holdings ATAT $35.73 $58.29 +63% vs DUSIT
H World Group 1179 HK$39.74 HK$50.55 +27% vs DUSIT
Jabal Omar Development Company 4250 15.96 SAR 17.95 SAR +12% vs DUSIT
Accor SA AC €52.44 €41.40 −21% vs DUSIT
Hilton Worldwide Holdings HLT $373.23 $271.08 −27% vs DUSIT
Choice Hotels International, Inc CHH $119.50 $75.26 −37% vs DUSIT
The Indian Hotels Company INDHOTEL ₹891.65 ₹502.32 −44% vs DUSIT
Hyatt Hotels Corporation H $185.70 $86.67 −53% vs DUSIT
Wyndham Hotels & Resorts, Inc WH $80.05 $29.61 −63% vs DUSIT
Marriott International, Inc MAR $417.16 $151.21 −64% vs DUSIT

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low StocksStocks for 2027: Large Companies Below Fair Value

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

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.

Dusit Thani Public Company Limited: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Dusit Thani Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/DUSIT

Frequently asked questions

Is Dusit Thani Public Company Limited (DUSIT) overvalued or undervalued?
As of Nov 10, 2026, our estimate of fair value is 8.54 THB versus a price of 10.10 THB, about 15% lower (overvalued).
What is the fair value of DUSIT?
Our estimate for Dusit Thani Public Company Limited is 8.54 THB (as of Nov 10, 2026), built from audited fundamentals. The current price: 10.10 THB.
What is the quality score of DUSIT?
Dusit Thani Public Company Limited has a Quality Score of 29/100. 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 Public Company Limited (DUSIT)?
Our calculated price target is the estimate of 8.54 THB (as of Nov 10, 2026). Cautious scenario 6.41 THB, optimistic scenario 10.68 THB. It is an estimate from revenue and assets compared with similar companies, because none of our valuation models currently carries, not an analyst target.
What is the Dusit Thani Public Company Limited stock forecast for 2026?
Our estimate puts fair value at 8.54 THB, about 15% lower versus a price of 10.10 THB (overvalued). Cautious scenario 6.41 THB, optimistic scenario 10.68 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Dusit Thani Public Company Limited (DUSIT)?
Dusit Thani Public Company Limited reported trailing-twelve-month revenue of about 11.6B THB (latest available figure, as of Nov 10, 2026).
Does Dusit Thani Public Company Limited pay a dividend?
Dusit Thani Public Company Limited currently shows a dividend yield of 0.28% relative to its recent price (as of Nov 10, 2026).
How much is the dividend of Dusit Thani Public Company Limited (DUSIT)?
Dusit Thani Public Company Limited has a dividend yield of 0.3%.
What is the intrinsic value of Dusit Thani Public Company Limited (DUSIT)?
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 Public Company Limited it is 8.54 THB per share (as of Nov 10, 2026), against a price of 10.10 THB.
Is Dusit Thani Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 10, 2026, DUSIT trades above its calculated fair value: price 10.10 THB, fair value 8.54 THB, a gap of about −15% (overvalued). 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 DUSIT?
No. The price is what the market pays today (10.10 THB); the fair value is what the company's own numbers justify (8.54 THB). For Dusit Thani Public Company Limited the two are 1.56 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Dusit Thani Public Company Limited worth?
The market values Dusit Thani Public Company Limited at about 8.5B THB (market capitalisation, as of Nov 10, 2026). Per share that is 10.10 THB; our models calculate a fair value of 8.54 THB per share.
What do the bullish and bearish scenarios say about DUSIT?
Our models span a range for Dusit Thani Public Company Limited: cautious scenario 6.41 THB, base 8.54 THB, optimistic 10.68 THB per share (as of Nov 10, 2026, price 10.10 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dusit Thani Public Company Limited (DUSIT)?
Balance-sheet figures for Dusit Thani Public Company Limited (as of Nov 10, 2026): return on equity 3.6%, debt of 0.84 per unit of equity. They feed the Quality Score of 29/100, which measures business quality independently of the share price.
How far is DUSIT from its 52-week high?
Dusit Thani Public Company Limited trades at 10.10 THB, about 19% below its 52-week high of 12.40 THB and 6% above the low of 9.50 THB (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of 8.54 THB is for.
Which stocks are comparable to Dusit Thani Public Company Limited?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, Hyatt Hotels Corporation, H World Group, 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 Public Company Limited stock attractive at the current price?
The data as of Nov 10, 2026: price 10.10 THB, calculated fair value 8.54 THB (−15%), Quality Score 29/100. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
Is it still worth investing in stocks now?
The global stock market currently sits 13.7% above its aggregate fair value. Dusit Thani Public Company Limited 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 Public Company Limited (DUSIT)?
The closing price on Nov 10, 2026 was 10.10 THB. Our estimate is 8.54 THB, about 15% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dusit Thani Public Company Limited right now?
Weak quality (29/100) and above fair value at the same time, the margin of safety is missing on both counts. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Dusit Thani Public Company Limited

How large is the market capitalisation of Dusit Thani Public Company Limited (DUSIT)?
The market capitalisation of Dusit Thani Public Company Limited is 8.5B THB (≈ $256M). 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/E ratio of Dusit Thani Public Company Limited (DUSIT)?
The price-to-earnings ratio of Dusit Thani Public Company Limited is 505.0. Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of Dusit Thani Public Company Limited (DUSIT)?
The price-to-sales ratio of Dusit Thani Public Company Limited is 0.74 (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 Public Company Limited (DUSIT)?
Earnings per share at Dusit Thani Public Company Limited are 0.0200 THB (price ÷ EPS = P/E 505.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dusit Thani Public Company Limited (DUSIT)?
The dividend yield of Dusit Thani Public Company Limited is 0.3% (payout 141%). 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 Public Company Limited (DUSIT)?
The net margin of Dusit Thani Public Company Limited is 1.2% (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 Public Company Limited (DUSIT)?
The return on equity (ROE) of Dusit Thani Public Company Limited is 3.6% (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 Public Company Limited (DUSIT)?
On an EBIT basis the return on assets of Dusit Thani Public Company Limited is −1.4% (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 Public Company Limited (DUSIT)?
The operating margin of Dusit Thani Public Company Limited is 12.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dusit Thani Public Company Limited (DUSIT)?
Revenue at Dusit Thani Public Company Limited is growing +113% versus a year earlier (3y avg +24.3%). 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 Public Company Limited (DUSIT)?
Earnings per share at Dusit Thani Public Company Limited are growing +11.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Dusit Thani Public Company Limited (DUSIT) generate?
The free cash flow of Dusit Thani Public Company Limited is −2.1B THB (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Dusit Thani Public Company Limited (DUSIT) carry?
The net debt of Dusit Thani Public Company Limited is 25.0B THB (fiscal year 2025). 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 Public Company Limited in the live analysis

One click puts Dusit Thani Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.