Erawan Group

Urbanization And Tech Will Fuel Travel Though Risk Will Mount

AnalystHighTarget

Not Invested

Community Contributor

Published

14 Jul 25

AnalystHighTarget's Fair Value

฿4.63

43.0% undervalued

10 Sep

฿2.64

-39.2%

You can edit this narrative until Jul 14 9:16 PM. Then, changes will post as Updates.

Author's Valuation

฿4.6343.0% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

฿4.63

43.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.73%

Hospitality revenue growth rate

0.47%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

14.05%

Calculation

฿1.08b

Earnings '28

31.21x

PE Ratio '28

฿33.85b

Market Cap '28

฿33.85b

Market Cap '28

4.89b

No. shares '28

฿6.93

Share Price '28

฿6.93 Share Price '28

Discounted to 2025 @ 14.34% p.a.

฿4.63

Fair Value '25