Dusit Thani Freehold and Leasehold REIT (BKK:DREIT) Beneish M-Score: -2.24 (As of Jul. 18, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BKK:DREIT Dusit Thani Freehold and Leasehold REIT BKK:DREIT
80 GF Score
Price ฿4.96
GF Value ฿5.04
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Dusit Thani Freehold and Leasehold REIT Beneish M-Score?

Dusit Thani Freehold and Leasehold REIT BKK:DREIT -0.40% 80 Beneish M-Score is -2.24 as of Jul. 18, 2026. GuruFocus rates BKK:DREIT with a GF Score™ of 80/100 and a GF Value™ of ฿5.04 (Fairly Valued). The stock has 3 warning signs investors should review. Among 756 REITs companies, Dusit Thani Freehold and Leasehold REIT ranks worse than 70.11% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.24 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Dusit Thani Freehold and Leasehold REIT's Beneish M-Score or its related term are showing as below:

BKK:DREIT' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.15   Max: -0.43
Current: -2.24

During the past 13 years, the highest Beneish M-Score of Dusit Thani Freehold and Leasehold REIT was -0.43. The lowest was -3.40. And the median was -2.15.


Dusit Thani Freehold and Leasehold REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Dusit Thani Freehold and Leasehold REIT's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Dusit Thani Freehold and Leasehold REIT Beneish M-Score Chart

Dusit Thani Freehold and Leasehold REIT Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.00 -3.40 -1.03 -2.53 -2.18

Dusit Thani Freehold and Leasehold REIT Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.38 -1.21 -1.33 -2.18 -2.24

BKK:DREIT vs HST, RHP, APLE: Beneish M-Score Comparison

For the REIT - Hotel & Motel subindustry, Dusit Thani Freehold and Leasehold REIT's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Dusit Thani Freehold and Leasehold REIT Beneish M-Score vs REITs Industry

For the REITs industry and Real Estate sector, Dusit Thani Freehold and Leasehold REIT's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Dusit Thani Freehold and Leasehold REIT's Beneish M-Score falls into.


BKK:DREIT
80GF Score
Dusit Thani Freehold and Leasehold REIT BKK:DREIT
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dusit Thani Freehold and Leasehold REIT Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Dusit Thani Freehold and Leasehold REIT for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.1497+0.528 * 0.999+0.404 * 1.0006+0.892 * 1.0077+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8127+4.679 * 0.013922-0.327 * 1.0033
=-2.24

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ฿151.1 Mil.
Revenue was 251.204 + 147.338 + 93.061 + 73.731 = ฿565.3 Mil.
Gross Profit was 244.439 + 140.678 + 86.107 + 66.804 = ฿538.0 Mil.
Total Current Assets was ฿396.5 Mil.
Total Assets was ฿8,091.9 Mil.
Property, Plant and Equipment(Net PPE) was ฿0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿3.5 Mil.
Total Current Liabilities was ฿79.7 Mil.
Long-Term Debt & Capital Lease Obligation was ฿2,095.6 Mil.
Net Income was 278.772 + 39.618 + 44.421 + -33.576 = ฿329.2 Mil.
Non Operating Income was 54.096 + -74.54 + -14.802 + -74.014 = ฿-109.3 Mil.
Cash Flow from Operations was 133.594 + 13.906 + -6.356 + 184.692 = ฿325.8 Mil.
Total Receivables was ฿130.4 Mil.
Revenue was 229.222 + 154.581 + 89.481 + 87.732 = ฿561.0 Mil.
Gross Profit was 222.415 + 147.679 + 83.326 + 79.948 = ฿533.4 Mil.
Total Current Assets was ฿399.4 Mil.
Total Assets was ฿8,060.8 Mil.
Property, Plant and Equipment(Net PPE) was ฿0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿4.2 Mil.
Total Current Liabilities was ฿54.4 Mil.
Long-Term Debt & Capital Lease Obligation was ฿2,105.4 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(151.121 / 565.334) / (130.44 / 561.016)
=0.267313 / 0.232507
=1.1497

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(533.368 / 561.016) / (538.028 / 565.334)
=0.950718 / 0.951699
=0.999

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (396.461 + 0) / 8091.945) / (1 - (399.421 + 0) / 8060.826)
=0.951005 / 0.950449
=1.0006

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=565.334 / 561.016
=1.0077

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(3.463 / 565.334) / (4.229 / 561.016)
=0.006126 / 0.007538
=0.8127

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((2095.552 + 79.73) / 8091.945) / ((2105.384 + 54.419) / 8060.826)
=0.268821 / 0.267938
=1.0033

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(329.235 - -109.26 - 325.836) / 8091.945
=0.013922

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Dusit Thani Freehold and Leasehold REIT has a M-score of -2.24 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.24 mean?
Dusit Thani Freehold and Leasehold REIT (BKK:DREIT) has a Beneish M-Score of -2.24 as of Jul. 18, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Dusit Thani Freehold and Leasehold REIT and its competitors. According to the industry distribution chart, Dusit Thani Freehold and Leasehold REIT ranks #530 out of 756 companies in the REITs industry, placing it in the top 70.1%.
Is Dusit Thani Freehold and Leasehold REIT's Beneish M-Score too high?
Dusit Thani Freehold and Leasehold REIT's current Beneish M-Score is -2.24. Based on the distribution chart, Dusit Thani Freehold and Leasehold REIT ranks #530 out of 756 companies in the REITs industry, which is below the industry midpoint. Overall, Dusit Thani Freehold and Leasehold REIT has a GF Score™ of 80/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Dusit Thani Freehold and Leasehold REIT's Beneish M-Score compare to HST and RHP?
According to the REITs industry distribution chart, Dusit Thani Freehold and Leasehold REIT ranks #530 out of 756 companies for Beneish M-Score. This places Dusit Thani Freehold and Leasehold REIT in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a REITs company?
A good Beneish M-Score depends on the REITs industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Dusit Thani Freehold and Leasehold REIT and its competitors. Dusit Thani Freehold and Leasehold REIT's current Beneish M-Score is -2.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dusit Thani Freehold and Leasehold REIT stock overvalued right now?
Based on GuruFocus' analysis, Dusit Thani Freehold and Leasehold REIT (BKK:DREIT) is currently considered Fairly Valued. The stock's GF Value™ is ฿5.04, compared to a current price of ฿4.96 — trading 1.6% below its estimated fair value. The current Beneish M-Score is -2.24. Dusit Thani Freehold and Leasehold REIT's overall GF Score™ is 80/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Dusit Thani Freehold and Leasehold REIT (BKK:DREIT), the current Beneish M-Score is -2.24 as of Jul. 18, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Dusit Thani Freehold and Leasehold REIT (BKK:DREIT) Overvalued in 2026?

Based on GuruFocus' analysis, Dusit Thani Freehold and Leasehold REIT stock appears to be undervalued. The current stock price of ฿4.96 is trading 1.6% below its estimated GF Value™ of ฿5.04. GuruFocus considers Dusit Thani Freehold and Leasehold REIT to be Fairly Valued.

Key valuation signals for BKK:DREIT:

  • Beneish M-Score: -2.24
  • GF Value™: ฿5.04 vs. price of ฿4.96 (1.6% below fair value)
  • GF Score™: 80/100 with 3 warning signs

No single metric tells the full story. See the BKK:DREIT stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Dusit Thani Freehold and Leasehold REIT Business Description

Industry Real EstateREITs
Address Phaya Thai Road, No. 319 Chamchuri Square Building, 29th Floor, Pathumwan Sub-district, Pathumwan District, Bangkok, THA, 10330
Dusit Thani Freehold and Leasehold REIT is a closed-end property fund engaged in seeking funds from investors to invest in property or property leasehold rights. The Trust invests in freehold and leasehold properties, including sublease high-quality real estate, hotels and other types of property relevant or beneficial to hotel properties. Its operating segment includes Leasing and others. The company generates maximum revenue from the Leasing segment.
80GF Score

Get the complete analysis for BKK:DREIT

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

฿4.96
Price
฿5.04
GF Value