
Raffles Medical Group Ltd
SGX:BSL

Intrinsic Value
The intrinsic value of one
BSL
stock under the Base Case scenario is
1
SGD.
Compared to the current market price of 1 SGD,
Raffles Medical Group Ltd
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Raffles Medical Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Raffles Medical Group Ltd
Balance Sheet Decomposition
Raffles Medical Group Ltd
Current Assets | 516.3m |
Cash & Short-Term Investments | 343.7m |
Receivables | 161.9m |
Other Current Assets | 10.8m |
Non-Current Assets | 1B |
Long-Term Investments | 246.1m |
PP&E | 748.2m |
Intangibles | 15.5m |
Other Non-Current Assets | 4.6m |
Free Cash Flow Analysis
Raffles Medical Group Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
Raffles Medical Group Ltd
Revenue
|
751.6m
SGD
|
Cost of Revenue
|
-98.5m
SGD
|
Gross Profit
|
653m
SGD
|
Operating Expenses
|
-568m
SGD
|
Operating Income
|
85.1m
SGD
|
Other Expenses
|
-22.8m
SGD
|
Net Income
|
62.2m
SGD
|
BSL Profitability Score
Profitability Due Diligence
Raffles Medical Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Raffles Medical Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
BSL Solvency Score
Solvency Due Diligence
Raffles Medical Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Raffles Medical Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BSL Price Targets Summary
Raffles Medical Group Ltd
According to Wall Street analysts, the average 1-year price target for
BSL
is 1.12 SGD
with a low forecast of 1.03 SGD and a high forecast of 1.26 SGD.
Dividends
Current shareholder yield for BSL 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
BSL
stock under the Base Case scenario is
1
SGD.
Compared to the current market price of 1 SGD,
Raffles Medical Group Ltd
is
Fairly Valued.