As of 2025-06-17, the Intrinsic Value of Bumrungrad Hospital PCL (BH.BK) is 167.91 THB. This BH.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.50 THB, the upside of Bumrungrad Hospital PCL is 21.20%.
The range of the Intrinsic Value is 130.30 - 244.16 THB
Based on its market price of 138.50 THB and our intrinsic valuation, Bumrungrad Hospital PCL (BH.BK) is undervalued by 21.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 130.30 - 244.16 | 167.91 | 21.2% |
| DCF (Growth 10y) | 147.99 - 263.19 | 186.43 | 34.6% |
| DCF (EBITDA 5y) | 156.75 - 189.59 | 175.01 | 26.4% |
| DCF (EBITDA 10y) | 168.87 - 214.55 | 192.20 | 38.8% |
| Fair Value | 236.37 - 236.37 | 236.37 | 70.66% |
| P/E | 194.09 - 248.66 | 219.43 | 58.4% |
| EV/EBITDA | 132.79 - 151.78 | 143.65 | 3.7% |
| EPV | 85.06 - 111.75 | 98.40 | -29.0% |
| DDM - Stable | 76.98 - 200.61 | 138.79 | 0.2% |
| DDM - Multi | 114.39 - 220.31 | 149.47 | 7.9% |
| Market Cap (mil) | 110,214.15 |
| Beta | 0.47 |
| Outstanding shares (mil) | 795.77 |
| Enterprise Value (mil) | 107,110.91 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.42% |
| Cost of Debt | 16.85% |
| WACC | 8.43% |