V

Vibhavadi Medical Center PCL
SET:VIBHA

Watchlist Manager
Vibhavadi Medical Center PCL
SET:VIBHA
Watchlist
Price: 1.4 THB
Market Cap: 18.9B THB

Relative Value

The Relative Value of one VIBHA stock under the Base Case scenario is 2.05 THB. Compared to the current market price of 1.4 THB, Vibhavadi Medical Center PCL is Undervalued by 32%.

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.

VIBHA Relative Value
Base Case
2.05 THB
Undervaluation 32%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
41
Median 3Y
3.2
Median 5Y
3.4
Industry
2.3
Forward
2.2
vs History
9
vs Industry
18
Median 3Y
31.2
Median 5Y
30.6
Industry
22.5
Forward
34
vs History
93
vs Industry
31
Median 3Y
14.2
Median 5Y
16.5
Industry
14.4
vs History
65
vs Industry
26
Median 3Y
32.9
Median 5Y
25.7
Industry
21.4
vs History
95
vs Industry
44
Median 3Y
2.3
Median 5Y
2.5
Industry
2.2
vs History
95
vs Industry
34
Median 3Y
3.8
Median 5Y
4.2
Industry
2.5
Forward
2.9
vs History
76
vs Industry
17
Median 3Y
12.8
Median 5Y
14.3
Industry
5.2
vs History
63
vs Industry
22
Median 3Y
16.6
Median 5Y
17.3
Industry
11.9
Forward
12.2
vs History
34
vs Industry
19
Median 3Y
25.3
Median 5Y
25.8
Industry
16.8
Forward
21.2
vs History
93
vs Industry
26
Median 3Y
17.6
Median 5Y
19.6
Industry
14.5
vs History
31
vs Industry
20
Median 3Y
26.5
Median 5Y
27.4
Industry
18.6
vs History
95
vs Industry
54
Median 3Y
1.4
Median 5Y
1.4
Industry
1.9

Multiples Across Competitors

VIBHA Competitors Multiples
Vibhavadi Medical Center 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
Vibhavadi Medical Center PCL
SET:VIBHA
18.9B THB 2.3 48.6 16.3 28.1
US
HCA Healthcare Inc
NYSE:HCA
110.1B USD 1.5 17.4 9.8 12.7
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
75.3B MYR 2.9 32.7 14.1 20.8
US
Tenet Healthcare Corp
NYSE:THC
17.9B USD 0.9 13.2 6.3 7.7
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
89.7B BRL 1.7 21.8 8.3 9.9
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
16.6B Zac 0 0 0 0
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
106.5B CNY 4.8 33.1 23.8 23.8
US
Universal Health Services Inc
NYSE:UHS
13.2B USD 0.8 9.6 6.7 8.7
ID
Sejahteraraya Anugrahjaya Tbk PT
IDX:SRAJ
201.9T IDR 75 -1 679.8 1 636.1 1 636.1