A

Aesthetic Connect PCL
SET:TRP

Watchlist Manager
Aesthetic Connect PCL
SET:TRP
Watchlist
Price: 4.3 THB -1.83% Market Closed
Market Cap: 1.5B THB

Relative Value

The Relative Value of one TRP stock under the Base Case scenario is 4.13 THB. Compared to the current market price of 4.3 THB, Aesthetic Connect PCL is Overvalued by 4%.

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
4.13 THB
Overvaluation 4%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.3
Forward
3.3
vs History
17
vs Industry
Median 3Y
0
Median 5Y
0
Industry
22.4
Forward
17.9
vs History
17
vs Industry
Median 3Y
0
Median 5Y
0
Industry
14.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
21.7
vs History
50
vs Industry
Median 3Y
0.9
Median 5Y
0.9
Industry
2.2
vs History
17
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.5
Forward
1.8
vs History
17
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5.1
vs History
17
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12
Forward
6.4
vs History
17
vs Industry
Median 3Y
0
Median 5Y
0
Industry
16.9
vs History
17
vs Industry
Median 3Y
0
Median 5Y
0
Industry
14.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
18.6
vs History
50
vs Industry
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8

Multiples Across Competitors

TRP Competitors Multiples
Aesthetic Connect 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
Aesthetic Connect PCL
SET:TRP
1.5B THB 3.1 13.3 5.2 6.1
US
HCA Healthcare Inc
NYSE:HCA
109.4B USD 1.5 17.3 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
75.7B MYR 2.9 32.8 14.2 20.9
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
103.8B CNY 4.7 32.2 23.1 23.1
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