A

Aesthetic Connect PCL
SET:TRP

Watchlist Manager
Aesthetic Connect PCL
SET:TRP
Watchlist
Price: 5.8 THB -1.69% Market Closed
Market Cap: 2B THB

Relative Value

The Relative Value of one TRP stock under the Base Case scenario is 6.24 THB. Compared to the current market price of 5.8 THB, Aesthetic Connect PCL is Undervalued by 7%.

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.

TRP Relative Value
Base Case
6.24 THB
Undervaluation 7%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
Median 3Y
4.7
Median 5Y
4.7
Industry
2.4
Forward
3.5
vs History
79
vs Industry
Median 3Y
17.3
Median 5Y
17.3
Industry
22.5
Forward
14.7
vs History
58
vs Industry
Median 3Y
18.6
Median 5Y
18.6
Industry
14.4
vs History
vs Industry
Median 3Y
148.9
Median 5Y
148.9
Industry
20.4
vs History
33
vs Industry
Median 3Y
0.6
Median 5Y
0.6
Industry
2.2
vs History
79
vs Industry
Median 3Y
3.5
Median 5Y
3.5
Industry
2.6
Forward
2
vs History
79
vs Industry
Median 3Y
6.5
Median 5Y
6.5
Industry
5.2
vs History
79
vs Industry
Median 3Y
9.9
Median 5Y
9.9
Industry
11.9
Forward
6.2
vs History
79
vs Industry
Median 3Y
10.8
Median 5Y
10.8
Industry
16.3
vs History
75
vs Industry
Median 3Y
14
Median 5Y
14
Industry
14.5
vs History
vs Industry
Median 3Y
7.5
Median 5Y
7.5
Industry
17.9
vs History
33
vs Industry
Median 3Y
0.6
Median 5Y
0.6
Industry
1.9

Multiples Across Competitors

TRP Competitors Multiples
Aesthetic Connect PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Aesthetic Connect PCL
SET:TRP
2B THB 3.8 14.6 6.3 6.9
US
HCA Healthcare Inc
NYSE:HCA
93.7B USD 1.3 15.8 9.1 11.9
SA
Dr Sulaiman Al-Habib Medical Services Group Co
SAU:4013
98B SAR 7.7 41.6 34 41.5
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
20B Zac 0 0 0 0
ZA
Netcare Ltd
JSE:NTC
18.5B Zac 0 0 0 0
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
121.4B CNY 5.6 32.8 26.1 26.1
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
81.7B BRL 1.5 19.9 7.5 9
US
Tenet Healthcare Corp
NYSE:THC
15.2B USD 0.7 10.2 5.9 7.3
MY
IHH Healthcare Bhd
KLSE:IHH
60.9B MYR 2.5 25.3 12.1 17.6
IN
Max Healthcare Institute Ltd
NSE:MAXHEALTH
1.2T INR 17.5 114.5 70.4 84.2
IN
Apollo Hospitals Enterprise Ltd
NSE:APOLLOHOSP
1.1T INR 5.1 77 38.1 50.9