Patrangsit Healthcare Group PCL
SET:PHG
Intrinsic Value
The intrinsic value of one PHG stock under the Base Case scenario is 15.74 THB. Compared to the current market price of 14.8 THB, Patrangsit Healthcare Group PCL is Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Patrangsit Healthcare Group PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Patrangsit Healthcare Group PCL
Balance Sheet Decomposition
Patrangsit Healthcare Group PCL
Current Assets | 1.5B |
Cash & Short-Term Investments | 1.1B |
Receivables | 319.1m |
Other Current Assets | 69m |
Non-Current Assets | 977.2m |
Long-Term Investments | 23.8m |
PP&E | 906.4m |
Intangibles | 39.3m |
Other Non-Current Assets | 7.8m |
Free Cash Flow Analysis
Patrangsit Healthcare Group PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Patrangsit Healthcare Group PCL
Revenue
|
2.3B
THB
|
Cost of Revenue
|
-1.8B
THB
|
Gross Profit
|
549.1m
THB
|
Operating Expenses
|
-218.2m
THB
|
Operating Income
|
331m
THB
|
Other Expenses
|
-66.8m
THB
|
Net Income
|
264.2m
THB
|
PHG Profitability Score
Profitability Due Diligence
Patrangsit Healthcare Group PCL's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Patrangsit Healthcare Group PCL's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
PHG Solvency Score
Solvency Due Diligence
Patrangsit Healthcare Group PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Patrangsit Healthcare Group PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PHG Price Targets Summary
Patrangsit Healthcare Group PCL
Dividends
Current shareholder yield for PHG is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one PHG stock under the Base Case scenario is 15.74 THB.
Compared to the current market price of 14.8 THB, Patrangsit Healthcare Group PCL is Undervalued by 6%.