T

Thonburi Healthcare Group PCL
SET:THG

Watchlist Manager
Thonburi Healthcare Group PCL
SET:THG
Watchlist
Price: 8.55 THB Market Closed
Market Cap: 15.3B THB

Relative Value

The Relative Value of one THG stock under the Base Case scenario is 17.51 THB. Compared to the current market price of 8.55 THB, Thonburi Healthcare Group PCL is Undervalued by 51%.

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.

THG Relative Value
Base Case
17.51 THB
Undervaluation 51%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
70
Median 3Y
3
Median 5Y
2.7
Industry
2.3
Forward
1.4
vs History
vs Industry
1
Median 3Y
32
Median 5Y
25.9
Industry
22.6
Forward
31.7
vs History
77
vs Industry
43
Median 3Y
20.2
Median 5Y
20
Industry
14.3
vs History
vs Industry
2
Median 3Y
-4.3
Median 5Y
20.2
Industry
21.6
vs History
85
vs Industry
69
Median 3Y
3
Median 5Y
2.9
Industry
2.2
vs History
82
vs Industry
54
Median 3Y
3.8
Median 5Y
3.8
Industry
2.5
Forward
1.6
vs History
80
vs Industry
25
Median 3Y
15.6
Median 5Y
14.3
Industry
5.1
vs History
0
vs Industry
19
Median 3Y
20.8
Median 5Y
20.3
Industry
11.9
Forward
10.2
vs History
vs Industry
4
Median 3Y
29.6
Median 5Y
29.2
Industry
16.8
Forward
31.2
vs History
84
vs Industry
27
Median 3Y
23.3
Median 5Y
25.1
Industry
14.6
vs History
1
vs Industry
2
Median 3Y
38.3
Median 5Y
30.7
Industry
18.6
vs History
82
vs Industry
69
Median 3Y
1.7
Median 5Y
1.6
Industry
1.8

Multiples Across Competitors

THG Competitors Multiples
Thonburi Healthcare Group 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
Thonburi Healthcare Group PCL
SET:THG
15.3B THB 1.7 -10.6 68.9 -18.7
US
HCA Healthcare Inc
NYSE:HCA
107.3B USD 1.4 16.9 9.6 12.4
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
21.2B Zac 0 0 0 0
MY
IHH Healthcare Bhd
KLSE:IHH
77.1B MYR 3 33.5 14.4 21.3
US
Tenet Healthcare Corp
NYSE:THC
17.5B USD 0.8 12.9 6.2 7.6
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
16.6B Zac 0 0 0 0
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
89.6B BRL 1.7 21.8 8.2 9.9
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
102.4B CNY 4.6 31.8 22.8 22.8
US
Universal Health Services Inc
NYSE:UHS
13.6B USD 0.8 9.9 6.8 9
ID
Sejahteraraya Anugrahjaya Tbk PT
IDX:SRAJ
201.9T IDR 75 -1 679.8 1 636.1 1 636.1