Thai Nakarin Hospital PCL
SET:TNH
Intrinsic Value
The intrinsic value of one TNH stock under the Base Case scenario is 43.87 THB. Compared to the current market price of 31.75 THB, Thai Nakarin Hospital PCL is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Thai Nakarin Hospital PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Thai Nakarin Hospital PCL
Balance Sheet Decomposition
Thai Nakarin Hospital PCL
Current Assets | 2B |
Cash & Short-Term Investments | 1.7B |
Receivables | 236.5m |
Other Current Assets | 44.5m |
Non-Current Assets | 1.6B |
PP&E | 1.6B |
Intangibles | 12m |
Other Non-Current Assets | 27.3m |
Free Cash Flow Analysis
Thai Nakarin Hospital PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Thai Nakarin Hospital PCL
Revenue
|
2.8B
THB
|
Cost of Revenue
|
-2B
THB
|
Gross Profit
|
744.7m
THB
|
Operating Expenses
|
-258m
THB
|
Operating Income
|
486.7m
THB
|
Other Expenses
|
-75m
THB
|
Net Income
|
411.7m
THB
|
TNH Profitability Score
Profitability Due Diligence
Thai Nakarin Hospital PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Thai Nakarin Hospital PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
TNH Solvency Score
Solvency Due Diligence
Thai Nakarin Hospital PCL's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Thai Nakarin Hospital PCL's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TNH Price Targets Summary
Thai Nakarin Hospital PCL
Dividends
Current shareholder yield for TNH 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 TNH stock under the Base Case scenario is 43.87 THB.
Compared to the current market price of 31.75 THB, Thai Nakarin Hospital PCL is Undervalued by 28%.