Veranda Resort Public Company Limited (VRANDA) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Veranda Resort Public Company Limited stock THB 4.21, price THB 4.46, that is 5.6% below the price, quality 47 out of 100. Rating: fairly valued. Calculated from audited financials with 8 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 9, 2026.
How to read this chart
60‑month range 3.92 THB – 7.80 THB · fair‑value band 4.12 THB – 5.78 THB · the 4.46 THB price screens above the 4.21 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Veranda Resort Public Company in your weekly email
Every Wednesday you see whether Veranda Resort 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.
Veranda Resort Public Company Limited, together with its subsidiaries, engages in the operation of hotels and resorts in Thailand. The company is involved in the development of properties; rental of hotel properties; and food and beverage business.
Show moreShow less
It also provides human resource outsourcing and management services. Veranda Resort Public Company Limited was founded in 1991 and is headquartered in Bangkok, Thailand.
Stock analysis
Veranda Resort Public Company Limited (VRANDA) currently trades at 4.46 THB, while our model-based Fair Value estimate is 4.21 THB, so the stock looks roughly fairly valued today (gap 5.9%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 5.43 THB per share, and 3 of the 8 models we run sit above the 4.46 THB price.
Bear case: the Dividend Discount group reads lowest at 1.54 THB, and 5 of the 8 models stay below the price. Data coverage for this calculation is low.
Scenario range: 4.12 THB (bear) to 5.78 THB (bull), the price of 4.46 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 47/100 (below-average quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Veranda Resort Public Company Limited reported revenue of 1.5B THB in FY2025 versus 1.3B THB in FY2021, a compound +4.8%/yr. Reported net income was 101M THB in FY2025.
Key figures
Market cap 1.4B THB (≈ $42.6M) Micro · P/E ratio 27.9 · P/S ratio 0.84 · EPS (TTM) 0.1600 THB · Dividend yield 4.1% · Net margin 3.2% · Return on equity 2.9% · Return on assets (EBIT) 1.0% (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 5% below its 52-week high and 14% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at −6%, VRANDA screens richer than that median.
Fair Value models
Bear4.12 THBFair Value 4.21 THBBull5.78 THB
Price 4.46 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.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.20/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+1.9%
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.
+5.0%
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.
−5.0%
Start year 2020 (pandemic). Over 10 years: +17.7% a year
Revenue growth 11 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.
+16.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+70.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+66.1%
Dividend (yield on the price)4.1%
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.13.1% vs 21.0%, slowing
Profit margin 2020 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.5% → 12%
2025 sits 285% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare Veranda Resort 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.Real Estate - Development · 489 stocks
Beats the industry median on 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−5.6% · Below median
Profitability
Return on equity (12 months)2.9% · Below median
Return on assets1.8% · Below median
Net margin (12 months)3.2% · Below median
Operating margin (12 months)1.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)6.9% · Above median
Dividend yield (12 months)4.1% · Above median
Balance sheet
Debt / equity1.20× · Highest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
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). "Veranda Resort Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/VRANDA
Frequently asked questions
Is Veranda Resort Public Company Limited (VRANDA) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 4.21 THB versus a price of 4.46 THB, about 6% lower (fairly valued).
What is the fair value of VRANDA?
Our model-based fair value for Veranda Resort Public Company Limited is 4.21 THB (as of Nov 9, 2026), built from audited fundamentals. The current price: 4.46 THB.
What is the quality score of VRANDA?
Veranda Resort Public Company Limited has a Quality Score of 47/100. 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 Veranda Resort Public Company Limited (VRANDA)?
Our model-based price target is the fair value of 4.21 THB (as of Nov 9, 2026) from 8 valuation models. Cautious scenario 4.12 THB, optimistic scenario 5.78 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Veranda Resort Public Company Limited stock forecast for 2026?
Our models put fair value at 4.21 THB, about 6% lower versus a price of 4.46 THB (fairly valued). Cautious scenario 4.12 THB, optimistic scenario 5.78 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Veranda Resort Public Company Limited (VRANDA)?
Veranda Resort Public Company Limited reported trailing-twelve-month revenue of about 1.7B THB (latest available figure, as of Nov 9, 2026).
Does Veranda Resort Public Company Limited pay a dividend?
Veranda Resort Public Company Limited currently shows a dividend yield of 4.15% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Veranda Resort Public Company Limited (VRANDA) and when is the ex-dividend date?
Veranda Resort Public Company Limited pays a dividend of 0.185 THB per share a year, a dividend yield of 4.1%. The last ex-dividend date was May 5, 2026. The payout ratio is 116% of earnings. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What is the intrinsic value of Veranda Resort Public Company Limited (VRANDA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Veranda Resort Public Company Limited it is 4.21 THB per share (as of Nov 9, 2026), against a price of 4.46 THB. It is the blended result of 8 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Veranda Resort Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 9, 2026, VRANDA trades above its calculated fair value: price 4.46 THB, fair value 4.21 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 VRANDA?
No. The price is what the market pays today (4.46 THB); the fair value is what the company's own numbers justify (4.21 THB). For Veranda Resort Public Company Limited the two are 0.2500 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Veranda Resort Public Company Limited worth?
The market values Veranda Resort Public Company Limited at about 1.4B THB (market capitalisation, as of Nov 9, 2026). Per share that is 4.46 THB; our models calculate a fair value of 4.21 THB per share.
What do the bullish and bearish scenarios say about VRANDA?
Our models span a range for Veranda Resort Public Company Limited: cautious scenario 4.12 THB, base 4.21 THB, optimistic 5.78 THB per share (as of Nov 9, 2026, price 4.46 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of VRANDA?
Veranda Resort Public Company Limited trades at a price-to-earnings ratio of 27.9 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 4.21 THB is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2019 to 2025), reported earnings: 30.9. Other multiples: P/B 0.8, P/S 0.8, EV/EBITDA 7.1.
How solid is the balance sheet of Veranda Resort Public Company Limited (VRANDA)?
Balance-sheet figures for Veranda Resort Public Company Limited (as of Nov 9, 2026): return on equity 2.9%, debt of 1.20 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is VRANDA from its 52-week high?
Veranda Resort Public Company Limited trades at 4.46 THB, about 5% below its 52-week high of 4.68 THB and 14% above the low of 3.92 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4.21 THB is for.
Which stocks are comparable to Veranda Resort Public Company Limited?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 Veranda Resort Public Company Limited stock attractive at the current price?
The data as of Nov 9, 2026: price 4.46 THB, calculated fair value 4.21 THB (−6%), Quality Score 47/100, from 8 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 VRANDA calculated?
We run Veranda Resort Public Company Limited through 8 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 4.21 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. Veranda Resort 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 Veranda Resort Public Company Limited (VRANDA)?
The closing price on Nov 6, 2026 was 4.46 THB. Our model-based fair value is 4.21 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 Veranda Resort Public Company Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. 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.
Where does the earnings growth of Veranda Resort Public Company Limited (VRANDA) come from?
Earnings per share at Veranda Resort Public Company Limited grew +15.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +10.5 %, EBIT margin +0.8 %, tax rate −2.5 %, residual (interest, one-offs) +6.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Veranda Resort Public Company Limited
How large is the market capitalisation of Veranda Resort Public Company Limited (VRANDA)?
The market capitalisation of Veranda Resort Public Company Limited is 1.4B THB (≈ $42.6M). 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 Veranda Resort Public Company Limited (VRANDA)?
The price-to-sales ratio of Veranda Resort Public Company Limited is 0.84 (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 Veranda Resort Public Company Limited (VRANDA)?
Earnings per share at Veranda Resort Public Company Limited are 0.1600 THB (price ÷ EPS = P/E 27.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Veranda Resort Public Company Limited (VRANDA)?
The dividend yield of Veranda Resort Public Company Limited is 4.1% (payout 116%). 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 Veranda Resort Public Company Limited (VRANDA)?
The net margin of Veranda Resort Public Company Limited is 3.2% (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 Veranda Resort Public Company Limited (VRANDA)?
The return on equity (ROE) of Veranda Resort Public Company Limited is 2.9% (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 Veranda Resort Public Company Limited (VRANDA)?
On an EBIT basis the return on assets of Veranda Resort Public Company Limited is 1.0% (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 Veranda Resort Public Company Limited (VRANDA)?
The operating margin of Veranda Resort Public Company Limited is 1.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Veranda Resort Public Company Limited (VRANDA)?
Revenue at Veranda Resort Public Company Limited is growing +6.9% versus a year earlier (3y avg +5.0%). 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 Veranda Resort Public Company Limited (VRANDA)?
Earnings per share at Veranda Resort Public Company Limited are growing +80.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Veranda Resort Public Company Limited (VRANDA) generate?
The free cash flow of Veranda Resort Public Company Limited is −23.2M 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 Veranda Resort Public Company Limited (VRANDA) carry?
The net debt of Veranda Resort Public Company Limited is 3.0B 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 Veranda Resort Public Company Limited in the live analysis
One click puts Veranda Resort Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026