The Discounted Cash Flow (DCF) valuation of Bumrungrad Hospital PCL (BH.BK) is 168.60 THB. With the latest stock price at 158.50 THB, the upside of Bumrungrad Hospital PCL based on DCF is 6.4%.
Based on the latest price of 158.50 THB and our DCF valuation, Bumrungrad Hospital PCL (BH.BK) is a buy. buying BH.BK stocks now will result in a potential gain of 6.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.7% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 129.19 - 251.84 | 168.60 |
| Upside | -18.5% - 58.9% | 6.4% |