As of 2025-07-08, the Intrinsic Value of Nonthavej Hospital PCL (NTV.BK) is 36.28 THB. This NTV.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.00 THB, the upside of Nonthavej Hospital PCL is 45.10%.
The range of the Intrinsic Value is 31.69 - 43.10 THB
Based on its market price of 25.00 THB and our intrinsic valuation, Nonthavej Hospital PCL (NTV.BK) is undervalued by 45.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.69 - 43.10 | 36.28 | 45.1% |
| DCF (Growth 10y) | 34.65 - 46.38 | 39.39 | 57.6% |
| DCF (EBITDA 5y) | 31.53 - 36.67 | 34.13 | 36.5% |
| DCF (EBITDA 10y) | 34.45 - 40.87 | 37.57 | 50.3% |
| Fair Value | 15.13 - 15.13 | 15.13 | -39.49% |
| P/E | 29.42 - 35.72 | 31.58 | 26.3% |
| EV/EBITDA | 26.04 - 34.50 | 29.96 | 19.9% |
| EPV | 31.69 - 38.64 | 35.16 | 40.7% |
| DDM - Stable | 11.72 - 23.35 | 17.53 | -29.9% |
| DDM - Multi | 12.50 - 20.52 | 15.63 | -37.5% |
| Market Cap (mil) | 4,000.00 |
| Beta | 0.32 |
| Outstanding shares (mil) | 160.00 |
| Enterprise Value (mil) | 3,100.03 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.25% |
| Cost of Debt | 5.00% |
| WACC | 7.64% |