D Relative Valuation - Dental Corporation PCL

Watchlist Manager

Watchlist

Price: 2.06 THB 0.98%

Market Cap: 704.9m THB

Section:

Relative Value

The Relative Value of one D stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.06 THB, Dental Corporation PCL is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

D Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

0.7

P/S

vs History	96
vs Industry	69

Median 5Y

1.6

Industry

2.2

Forward

0.7

More Details

14.7

P/E

vs History	61
vs Industry	32

Median 5Y

Industry

21.9

Forward

13.5

More Details

P/OCF

vs History	85
vs Industry	42

Median 5Y

16.7

Industry

14.1

More Details

38.1

P/FCFE

vs History	44
vs Industry	17

Median 5Y

33.5

Industry

19.8

More Details

0.9

P/B

vs History	96
vs Industry	63

Median 5Y

2.1

Industry

2.1

More Details

EV/S

vs History	96
vs Industry	65

Median 5Y

2.3

Industry

2.4

Forward

0.9

More Details

EV/GP

vs History	96
vs Industry	56

Median 5Y

Industry

4.9

More Details

EV/EBITDA

vs History	96
vs Industry	38

Median 5Y

23.2

Industry

11.5

Forward

8.4

More Details

12.2

EV/EBIT

vs History	76
vs Industry	33

Median 5Y

16.3

Industry

15.7

Forward

11.2

More Details

10.6

EV/OCF

vs History	84
vs Industry	37

Median 5Y

20.5

Industry

14.1

More Details

14.2

EV/FCFF

vs History	53
vs Industry	33

Median 5Y

14.6

Industry

17.6

More Details

0.8

EV/IC

vs History	96
vs Industry	61

Median 5Y

1.4

Industry

1.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	D	Dental Corporation PCL SET:D	704.9m THB	0.7	14.7	8	12.2
US	C	Cigna Group XMUN:CGN	75.5B EUR	0.3	17.7	8.7	11.1
US		Cigna Corp NYSE:CI	86.5B USD	0.3	17.2	8.4	10.8
US		CVS Health Corp NYSE:CVS	84B USD	0.2	15.9	13	13
DE		Fresenius Medical Care AG XMUN:FME	28.5B EUR	1.5	46.1	12.1	26.2
DE		Fresenius SE & Co KGaA XETRA:FRE	23.8B EUR	1.1	56.4	10.4	16.7
US		Laboratory Corporation of America Holdings NYSE:LH	21.8B USD	1.7	29.8	15.1	23.7
US		Quest Diagnostics Inc NYSE:DGX	19.8B USD	1.9	22.2	12.9	17.5
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	14.3B EUR	0.7	23.2	7.4	16
US		DaVita Inc NYSE:DVA	11B USD	0.8	12.8	7.5	10.3
US		Hims & Hers Health Inc NYSE:HIMS	10.6B USD	5.9	64.5	74.6	89

				Revenue Growth	P/S to Growth
TH	D	Dental Corporation PCL SET:D	Average P/S: 1.4 0.7	5%	0.1
US	C	Cigna Group XMUN:CGN	0.3	6%	0.1
US		Cigna Corp NYSE:CI	0.3	6%	0.1
US		CVS Health Corp NYSE:CVS	0.2	5%	0
DE		Fresenius Medical Care AG XMUN:FME	1.5	3%	0.5
DE		Fresenius SE & Co KGaA XETRA:FRE	1.1	5%	0.2
US		Laboratory Corporation of America Holdings NYSE:LH	1.7	7%	0.2
US		Quest Diagnostics Inc NYSE:DGX	1.9	6%	0.3
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	0.7	3%	0.2
US		DaVita Inc NYSE:DVA	0.8	5%	0.2
US		Hims & Hers Health Inc NYSE:HIMS	5.9	33%	0.2

				Earnings Growth	PEG
TH	D	Dental Corporation PCL SET:D	Average P/E: 29.1 14.7	6%	2.4
US	C	Cigna Group XMUN:CGN	17.7	43%	0.4
US		Cigna Corp NYSE:CI	17.2	43%	0.4
US		CVS Health Corp NYSE:CVS	15.9	30%	0.5
DE		Fresenius Medical Care AG XMUN:FME	46.1	37%	1.2
DE		Fresenius SE & Co KGaA XETRA:FRE	56.4	68%	0.8
US		Laboratory Corporation of America Holdings NYSE:LH	29.8	31%	1
US		Quest Diagnostics Inc NYSE:DGX	22.2	14%	1.6
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	23.2	37%	0.6
US		DaVita Inc NYSE:DVA	12.8	6%	2.1
US		Hims & Hers Health Inc NYSE:HIMS	64.5	32%	2

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US
	Chevron Corp NYSE:CVX	US

D	Dental Corporation PCL SET:D	2.06 THB 0.98%
C	CWT International Ltd HKEX:521	0.134 HKD
	Frontier Digital Ventures Ltd ASX:FDV	0.23 AUD 9.52%
	Rifco Inc XTSX:RFC	1.27 CAD -2.31%

	Johnson & Johnson NYSE:JNJ	155.56 USD -0.23%
	Berkshire Hathaway Inc NYSE:BRK.A	720 500 USD -1.73%
	Bank of America Corp NYSE:BAC	48.71 USD 1.16%
	Mastercard Inc NYSE:MA	561.52 USD -0.55%
	UnitedHealth Group Inc NYSE:UNH	307.56 USD -5.7%
	Exxon Mobil Corp NYSE:XOM	111.05 USD 1.66%

	Franklin Covey Co NYSE:FC	24.17 USD 0.25%
	Mohawk Industries Inc NYSE:MHK	111.29 USD 1.72%
	Ardmore Shipping Corp NYSE:ASC	10.2 USD 5.05%
	ASGN Inc NYSE:ASGN	52.2 USD 0.33%
	Skyworks Solutions Inc NASDAQ:SWKS	78.18 USD 1.32%
	Weatherford International PLC NASDAQ:WFRD	55.32 USD 6.1%

Dental Corporation PCL
SET:D

Relative Value

Valuation Multiples

Multiples Across Competitors

D Competitors Multiples
Dental Corporation PCL Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
TH	D	Dental Corporation PCL SET:D	Average EV/EBITDA: 16.2 8	-1%	N/A
US	C	Cigna Group XMUN:CGN	8.7	4%	2.2
US		Cigna Corp NYSE:CI	8.4	4%	2.1
US		CVS Health Corp NYSE:CVS	13	25%	0.5
DE		Fresenius Medical Care AG XMUN:FME	12.1	11%	1.1
DE		Fresenius SE & Co KGaA XETRA:FRE	10.4	13%	0.8
US		Laboratory Corporation of America Holdings NYSE:LH	15.1	16%	0.9
US		Quest Diagnostics Inc NYSE:DGX	12.9	8%	1.6
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	7.4	11%	0.7
US		DaVita Inc NYSE:DVA	7.5	4%	1.9
US		Hims & Hers Health Inc NYSE:HIMS	74.6	86%	0.9

				EBIT Growth	EV/EBIT to Growth
TH	D	Dental Corporation PCL SET:D	Average EV/EBIT: 22.4 12.2	4%	3
US	C	Cigna Group XMUN:CGN	11.1	6%	1.9
US		Cigna Corp NYSE:CI	10.8	6%	1.8
US		CVS Health Corp NYSE:CVS	13	17%	0.8
DE		Fresenius Medical Care AG XMUN:FME	26.2	26%	1
DE		Fresenius SE & Co KGaA XETRA:FRE	16.7	20%	0.8
US		Laboratory Corporation of America Holdings NYSE:LH	23.7	27%	0.9
US		Quest Diagnostics Inc NYSE:DGX	17.5	12%	1.5
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	16	26%	0.6
US		DaVita Inc NYSE:DVA	10.3	6%	1.7
US		Hims & Hers Health Inc NYSE:HIMS	89	77%	1.2

	Arista Networks Inc NYSE:ANET	101.13 USD 2.24%
	Deckers Outdoor Corp NYSE:DECK	106.26 USD 0.82%
	Visa Inc NYSE:V	354.22 USD -0.35%
	Texas Pacific Land Corp NYSE:TPL	1 071.95 USD 0.31%
	KLA Corp NASDAQ:KLAC	921.1 USD 2.48%
	Manhattan Associates Inc NASDAQ:MANH	198.71 USD 0.36%

	Salesforce Inc NYSE:CRM	269.21 USD -0.99%
	Accenture PLC NYSE:ACN	302.29 USD -0.11%
	ServiceNow Inc NYSE:NOW	1 009.76 USD -0.21%
	Spotify Technology SA NYSE:SPOT	709.5 USD -1.78%
	EOG Resources Inc NYSE:EOG	122.88 USD 1.39%
	Applied Materials Inc NASDAQ:AMAT	190.01 USD 3.4%

52 Week Range	2 3.82
Price Target

Dental Corporation PCL SET:D

Relative Value

Valuation Multiples

Multiples Across Competitors

D Competitors Multiples Dental Corporation PCL Competitors

See Also

Company

Help

Tools

Stocks

Dental Corporation PCL
SET:D

D Competitors Multiples
Dental Corporation PCL Competitors