Brooker Group Valuation

Q: What is the Fair Price of BTC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

BTC (THB0.53) is trading above our estimate of [[fair value]] (THB0.19)

Is BTC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of BTC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: BTC (THB0.53) is trading above our estimate of fair value (THB0.19)

Significantly Below Fair Value: BTC is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for BTC?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for BTC. This is calculated by dividing BTC's market cap by their current preferred multiple.
What is BTC's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	฿4.94b

BTC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	9.4x
Enterprise Value/EBITDA	9.3x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does BTC's PE Ratio compare to its peers?

The above table shows the PE ratio for BTC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	26.8x
BOL Business Online	17.7x	n/a	฿5.0b
STI Stonehenge Inter	47.7x	n/a	฿1.9b
AMARC Asia Medical and Agricultural Laboratory and Research Center	28.7x	21.8%	฿575.4m
PRTR PRTR Group	12.9x	n/a	฿2.8b
BTC Brooker Group	8.2x	n/a	฿4.9b

Price-To-Earnings vs Peers: BTC is good value based on its Price-To-Earnings Ratio (8.2x) compared to the peer average (27.1x).

Price to Earnings Ratio vs Industry

How does BTC's PE Ratio compare vs other companies in the Asian Professional Services Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	12.9%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	12.9%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: BTC is good value based on its Price-To-Earnings Ratio (8.2x) compared to the Asian Professional Services industry average (20x).

Price to Earnings Ratio vs Fair Ratio

What is BTC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

BTC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	8.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate BTC's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.