N

Nonthavej Hospital PCL
SET:NTV

Watchlist Manager
Nonthavej Hospital PCL
SET:NTV
Watchlist
Price: 22.7 THB 0.44% Market Closed
Market Cap: 3.6B THB

Relative Value

The Relative Value of one NTV stock under the Base Case scenario is 25.69 THB. Compared to the current market price of 22.7 THB, Nonthavej Hospital PCL is Undervalued by 12%.

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.

NTV Relative Value
Base Case
25.69 THB
Undervaluation 12%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
50
Median 3Y
2.2
Median 5Y
2.7
Industry
2.3
vs History
85
vs Industry
36
Median 3Y
14.3
Median 5Y
18.6
Industry
22.4
vs History
71
vs Industry
39
Median 3Y
10.3
Median 5Y
10.3
Industry
14.4
vs History
34
vs Industry
29
Median 3Y
13.7
Median 5Y
14
Industry
21.7
vs History
96
vs Industry
49
Median 3Y
2.2
Median 5Y
2.5
Industry
2.2
vs History
96
vs Industry
58
Median 3Y
1.8
Median 5Y
2.2
Industry
2.5
vs History
96
vs Industry
45
Median 3Y
5.8
Median 5Y
7.4
Industry
5.1
vs History
96
vs Industry
45
Median 3Y
7
Median 5Y
8.6
Industry
12
vs History
93
vs Industry
41
Median 3Y
9.6
Median 5Y
12.1
Industry
16.9
vs History
79
vs Industry
45
Median 3Y
8.7
Median 5Y
8.7
Industry
14.5
vs History
50
vs Industry
34
Median 3Y
11.3
Median 5Y
11.3
Industry
18.6
vs History
96
vs Industry
42
Median 3Y
2.4
Median 5Y
2.9
Industry
1.8

Multiples Across Competitors

NTV Competitors Multiples
Nonthavej 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
Nonthavej Hospital PCL
SET:NTV
3.6B THB 1.5 12.9 5 7.9
US
HCA Healthcare Inc
NYSE:HCA
109B USD 1.5 17.2 9.7 12.6
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
21.1B Zac 0 0 0 0
MY
IHH Healthcare Bhd
KLSE:IHH
76.4B MYR 3 33.1 14.3 21.1
US
Tenet Healthcare Corp
NYSE:THC
17.4B USD 0.8 12.8 6.1 7.5
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
16.8B Zac 0 0 0 0
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
92B BRL 1.7 22.4 8.5 10.2
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
103.9B CNY 4.7 32.3 23.2 23.2
US
Universal Health Services Inc
NYSE:UHS
14.2B USD 0.8 10.3 7.1 9.2
ID
Sejahteraraya Anugrahjaya Tbk PT
IDX:SRAJ
201.9T IDR 75 -1 679.8 1 636.1 1 636.1