Dusit Thani Public Company (DUSIT) Fair Value & Analysis
Consumer Cyclical · TH · Market cap 9.8B THB
Fair value as of: Jul 19, 2026
From 4 valuation models · updated 22 days ago
Fair value updated Jul 19, 2026, revised from 21.00 THB to 21.15 THB (+0.7%) since Jun 25, 2026.
Below-average quality, screening 84% undervalued on our models.
What matters now
- The large discount to fair value meets weak quality (28/100). That raises the risk this is a value trap rather than a bargain.
- The model range is unusually wide (9.40 THB to 36.26 THB). The outcome hinges heavily on assumptions, so read the point estimate with caution.
- The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.
How to read this chart
60‑month range 7.20 THB – 15.60 THB · fair‑value band 9.40 THB – 36.26 THB · the 11.50 THB price screens below the 21.15 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.
Analysis
Dusit Thani Public Company (DUSIT) currently trades at 11.50 THB, while our model-based Fair Value estimate is 21.15 THB, implying the stock looks roughly 83.9% undervalued today. The Quality Score stands at 28/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low), always confirm before acting.
Over the trailing twelve months, Dusit Thani Public Company generated revenue of 8.9B THB at a net margin of -5.1%. Revenue declined 48.3% year over year. It earns a return on equity of -5.5%. Net debt stands at 25.0B THB. Fundamentals as of Jul 19, 2026
Our scenario range runs from 9.40 THB (bear case) to 36.26 THB (bull case); at 11.50 THB, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 31% below its 52-week high and 53% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -62% fair-value upside, at 84%, DUSIT screens cheaper than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 4 models by family
Widest divergence: Asset-Based (5.33 THB) versus Dividend Discount (0.4200 THB). Highest evidence: Gordon GGM (70).
Notify me when DUSIT reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 29 · Market factors (momentum, volatility) 61
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
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.
Full company description
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.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Dusit Thani Public Company 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.
Watch DUSIT: get an alert when its fair value changes →
Peer Group
Lodging · 168 stocks
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.
Valuation Multiples vs Lodging median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
Insider activity: 40/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Lodging stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Marriott International, Inc MAR | $369.05 | $135.64 | -63% |
| Hilton Worldwide Holdings HLT | $328.48 | $123.67 | -62% |
| InterContinental Hotels Group IHG | $159.87 | $85.18 | -47% |
| Hyatt Hotels Corporation H | $191.00 | $47.69 | -75% |
| H World Group HTHT | $42.67 | $47.55 | +11% |
| Accor SA AC | €47.25 | €39.26 | -17% |
| The Indian Hotels Company INDHOTEL | ₹743.20 | ₹260.68 | -65% |
| Wyndham Hotels & Resorts, Inc WH | $78.54 | $24.02 | -69% |
| Hanjin Kal, 180640 | 113,500 KRW | 36,890 KRW | -67% |
| Jabal Omar Development Company 4250 | 16.00 SAR | 11.64 SAR | -27% |
Compare Dusit Thani Public Company with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is Dusit Thani Public Company (DUSIT) overvalued or undervalued?
What is the fair value of DUSIT?
What is the quality score of DUSIT?
What is the revenue of Dusit Thani Public Company (DUSIT)?
What is the net profit margin of DUSIT?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track Dusit Thani Public Company and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.