B

Bangkok Dusit Medical Services PCL
OTC:BDUUY

Watchlist Manager
Bangkok Dusit Medical Services PCL
OTC:BDUUY
Watchlist
Price: 29.68 USD -8.2%
Market Cap: 11.8B USD

Relative Value

The Relative Value of one BDUUY stock under the Base Case scenario is 43.2 USD. Compared to the current market price of 29.68 USD, Bangkok Dusit Medical Services PCL is Undervalued by 31%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BDUUY Relative Value
Base Case
43.2 USD
Undervaluation 31%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
35
Median 3Y
4.2
Median 5Y
4.5
Industry
2.3
Forward
2.7
vs History
93
vs Industry
25
Median 3Y
29.4
Median 5Y
34.2
Industry
22.5
Forward
18.3
vs History
93
vs Industry
25
Median 3Y
19
Median 5Y
21.3
Industry
14.4
vs History
66
vs Industry
14
Median 3Y
38.8
Median 5Y
37.3
Industry
21.4
vs History
93
vs Industry
23
Median 3Y
4.5
Median 5Y
4.4
Industry
2.2
vs History
93
vs Industry
32
Median 3Y
4.3
Median 5Y
4.5
Industry
2.5
Forward
2.8
vs History
93
vs Industry
23
Median 3Y
11.5
Median 5Y
12.5
Industry
5.2
vs History
93
vs Industry
25
Median 3Y
17.4
Median 5Y
18.9
Industry
11.9
Forward
11.8
vs History
93
vs Industry
25
Median 3Y
22.6
Median 5Y
25.4
Industry
16.8
Forward
15.5
vs History
93
vs Industry
25
Median 3Y
19.2
Median 5Y
21.4
Industry
14.5
vs History
77
vs Industry
14
Median 3Y
31.5
Median 5Y
34
Industry
18.6
vs History
93
vs Industry
29
Median 3Y
3.4
Median 5Y
3.3
Industry
1.9

Multiples Across Competitors

BDUUY Competitors Multiples
Bangkok Dusit Medical Services PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Bangkok Dusit Medical Services PCL
OTC:BDUUY
308.3B USD 2.8 18.7 11.5 15.2
US
HCA Healthcare Inc
NYSE:HCA
108.2B USD 1.5 17.1 9.6 12.5
SA
Dr Sulaiman Al-Habib Medical Services Group Co
SAU:4013
98B SAR 7.5 41.5 32.9 40.9
ZA
Netcare Ltd
JSE:NTC
21.2B Zac 0 0 0 0
MY
IHH Healthcare Bhd
KLSE:IHH
75.6B MYR 2.9 32.7 14.1 20.9
US
Tenet Healthcare Corp
NYSE:THC
17.7B USD 0.9 13.1 6.2 7.6
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
90.5B BRL 1.7 22 8.3 10
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
16.7B Zac 0 0 0 0
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
105B CNY 4.8 32.8 23.4 23.4
US
Universal Health Services Inc
NYSE:UHS
13B USD 0.8 9.5 6.6 8.6
ID
Sejahteraraya Anugrahjaya Tbk PT
IDX:SRAJ
201.9T IDR 75 -1 679.8 1 636.1 1 636.1