Bumrungrad Hospital PCL
SET:BH

Watchlist Manager
Bumrungrad Hospital PCL Logo
Bumrungrad Hospital PCL
SET:BH
Watchlist
Price: 164 THB 2.5%
Market Cap: 130.5B THB

Relative Value

The Relative Value of one BH stock under the Base Case scenario is 178 THB. Compared to the current market price of 164 THB, Bumrungrad Hospital PCL is Undervalued by 8%.

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.

BH Relative Value
Base Case
178 THB
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
24
Median 3Y
7.5
Median 5Y
7.9
Industry
2.3
Forward
5
vs History
95
vs Industry
30
Median 3Y
25.7
Median 5Y
31.2
Industry
22.5
Forward
17.3
vs History
95
vs Industry
24
Median 3Y
24.3
Median 5Y
26.9
Industry
14.5
vs History
85
vs Industry
24
Median 3Y
31.4
Median 5Y
33.4
Industry
21.5
vs History
93
vs Industry
15
Median 3Y
7.7
Median 5Y
6.9
Industry
2.2
vs History
93
vs Industry
24
Median 3Y
7
Median 5Y
7.3
Industry
2.6
Forward
4.5
vs History
95
vs Industry
22
Median 3Y
14
Median 5Y
16.3
Industry
5.2
vs History
95
vs Industry
28
Median 3Y
18
Median 5Y
21
Industry
11.9
Forward
11.5
vs History
95
vs Industry
31
Median 3Y
20.1
Median 5Y
24.6
Industry
16.9
Forward
12.8
vs History
95
vs Industry
28
Median 3Y
23
Median 5Y
25.4
Industry
14.7
vs History
95
vs Industry
26
Median 3Y
29.3
Median 5Y
32.1
Industry
18.7
vs History
90
vs Industry
12
Median 3Y
10.2
Median 5Y
8.3
Industry
1.9

Multiples Across Competitors

BH Competitors Multiples
Bumrungrad Hospital 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
Bumrungrad Hospital PCL
SET:BH
130.4B THB 5.2 17.3 11.8 13.2
US
HCA Healthcare Inc
NYSE:HCA
111.5B USD 1.5 17.6 9.9 12.8
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
20.4B Zac 0 0 0 0
MY
IHH Healthcare Bhd
KLSE:IHH
75B MYR 2.9 32.5 14 20.7
US
Tenet Healthcare Corp
NYSE:THC
18.1B USD 0.9 13.4 6.3 7.7
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
98.2B BRL 1.9 23.9 9.1 10.9
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
16.1B Zac 0 0 0 0
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
105.4B CNY 4.8 32.7 23.5 23.5
US
Universal Health Services Inc
NYSE:UHS
14.1B USD 0.8 10.3 7 9.2
ID
Sejahteraraya Anugrahjaya Tbk PT
IDX:SRAJ
200.7T IDR 74.6 -1 669.7 1 626.3 1 626.3