Dusit Thani Public Company Limited (DUSIT) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Dusit Thani Public Company Limited THB 10.68, price THB 10.80, upside -1.1%, quality 28 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Dusit Thani Public Company Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 7.20 THB – 15.60 THB · fair‑value band 6.34 THB – 13.34 THB · the 10.80 THB price screens above the 10.68 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 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.
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 more
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. 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 10.80 THB, while our model-based Fair Value estimate is 10.68 THB, implying the stock looks roughly 1.1% fairly valued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 5.33 THB per share, and 0 of the 4 models we run sit above the 10.80 THB price.
Bear case: the Multiples group reads lowest at 2.42 THB, and 4 of the 4 models stay below the price. Evidence for this calculation is low.
Scenario range: 6.34 THB (bear) to 13.34 THB (bull), the price of 10.80 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 28/100 (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 9.1B THB (≈ $274M) · P/S ratio 1.01 · EPS (TTM) −0.4400 THB · Dividend yield 0.2% · Net margin −5.8% · Return on equity −2.4% · Return on assets (EBIT) −1.4% · Operating margin 14.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 20% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −32% fair-value upside, at −1%, DUSIT screens cheaper than that median.
Fair Value models
Bear 6.34 THBFair Value 10.68 THBBull 13.34 THB
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.38/100
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%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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
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 · 168 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score28 · Bottom 25%
Fair Value upside−1% · Above median
Profitability
Return on assets1% · Below median
Net margin (TTM)−3% · Below median
Operating margin (TTM)15% · Below median
Growth and dividend
Revenue growth35% · Top 25%
Dividend yield (TTM)0.2% · Bottom 25%
Balance sheet
Debt / equity0.84× · Highest 25%
Valuation Multiplesvs Lodging 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). "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 Sep 24, 2026, our model estimates a fair value of 10.68 THB versus a price of 10.80 THB, about −1% upside (fairly valued).
What is the fair value of DUSIT?
Our model-based fair value for Dusit Thani Public Company Limited is 10.68 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 10.80 THB.
What is the quality score of DUSIT?
Dusit Thani Public Company Limited has a Quality Score of 28/100. 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 model-based price target is the fair value of 10.68 THB (as of Sep 24, 2026) from 4 valuation models. Cautious scenario 6.34 THB, optimistic scenario 13.34 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Dusit Thani Public Company Limited stock forecast for 2026?
Our models put fair value at 10.68 THB, about −1% upside versus a price of 10.80 THB (fairly valued). Cautious scenario 6.34 THB, optimistic scenario 13.34 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 9.7B THB (latest available figure, as of Sep 24, 2026).
Does Dusit Thani Public Company Limited pay a dividend?
Dusit Thani Public Company Limited currently shows a dividend yield of about 0.25% relative to its recent price (as of Sep 24, 2026).
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 10.68 THB per share (as of Sep 24, 2026), against a price of 10.80 THB. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Dusit Thani Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, DUSIT trades above its calculated fair value: price 10.80 THB, fair value 10.68 THB, a gap of about −1% (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 DUSIT?
No. The price is what the market pays today (10.80 THB); the fair value is what the company's own numbers justify (10.68 THB). For Dusit Thani Public Company Limited the two are 0.1200 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 9.1B THB (market capitalisation, as of Sep 24, 2026). Per share that is 10.80 THB; our models calculate a fair value of 10.68 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 6.34 THB, base 10.68 THB, optimistic 13.34 THB per share (as of Sep 24, 2026, price 10.80 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 Sep 24, 2026): return on equity −2.4%, debt of 0.84 per unit of equity. They feed the Quality Score of 28/100, 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 10.80 THB, about 20% below its 52-week high of 13.50 THB and 14% above the low of 9.50 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 10.68 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, InterContinental Hotels Group, Hyatt Hotels Corporation, 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 Sep 24, 2026: price 10.80 THB, calculated fair value 10.68 THB (−1%), Quality Score 28/100, from 4 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 DUSIT calculated?
We run Dusit Thani Public Company Limited through 4 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 10.68 THB, 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 13.0 % 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 Sep 24, 2026 was 10.80 THB. Our model-based fair value is 10.68 THB, about −1% upside (fairly valued). 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?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (6.34 THB to 13.34 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.
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 9.1B THB (≈ $274M). 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 Public Company Limited (DUSIT)?
The price-to-sales ratio of Dusit Thani Public Company Limited is 1.01 (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 −0.4400 THB. 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 0.2%. 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 −5.8% (fiscal year 2025). 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 −2.4% (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 14.6% (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 +35.0% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
