Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Thailand
/
Consumer Services
/
Erawan Group
ERW
Erawan Group
Urbanization And Tech Will Fuel Travel Though Risk Will Mount
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 15 Analysts
Published
14 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
฿4.68
48.3% undervalued
intrinsic discount
23 Jul
฿2.42
Loading
1Y
-35.6%
7D
8.0%
Author's Valuation
฿4.7
48.3% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
฿4.7
48.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2b
10b
2014
2017
2020
2023
2025
2026
2028
Revenue ฿10.2b
Earnings ฿1.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.36%
Hospitality revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
14.73%
Calculation
฿1.09b
Earnings '28
x
31.72x
PE Ratio '28
=
฿34.60b
Market Cap '28
฿34.60b
Market Cap '28
/
4.89b
No. shares '28
=
฿7.08
Share Price '28
฿7.08
Share Price '28
Discounted to 2025 @ 14.77% p.a.
=
฿4.68
Fair Value '25