Intrinsic Value

The intrinsic value of Klinique Medical Clinic PCL (KLINIQ) under the Base Case is 42.79 THB per share. Compared with the current market price of 32.75 THB, the stock appears Undervalued by 23% .

The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 30% in 2026, then slows: about 13% a year on average over the next five years, less than half its five-year pace of 29%. Net margin ends at 9.8% by 2031, lower than in any of the last six years.

Do our valuations actually work? See backtest results .

KLINIQ Intrinsic Value
฿42.79
Undervaluation 23%
Intrinsic Value
Price ฿32.75
K

KLINIQ is valued in line with its history. A discount of this size has been typical over the past 4 years.

Monitor KLINIQ
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ฿34.23
Get notified when the price drops into your buy zone
Intrinsic Value ฿42.79
Margin of Safety 20% ฿34.23
Current Price ฿32.75
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to KLINIQ

Fundamental Analysis

What Klinique Medical Clinic PCL Does

Health Care

Klinique Medical Clinic PCL runs a network of beauty and skin-care clinics in Thailand. It serves people who want non-surgical cosmetic treatments such as facial care, skin rejuvenation, body shaping, laser services, and other aesthetic procedures performed by medical staff. The company earns money by charging customers for these clinic treatments and related skin-care products.

Headquarters
Thailand TH
Employees
1 335
IPO date
Nov 7, 2022
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Klinique Medical Clinic PCL

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one KLINIQ stock?

The intrinsic value for Klinique Medical Clinic PCL (KLINIQ) under the Base Case is 42.79 THB.

Is KLINIQ stock undervalued or overvalued?

Compared with the current market price of 32.75 THB, the stock appears Undervalued by 23% .

Back to Top