Siam Wellness Group Valuation

Is SPA 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 SPA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: SPA (THB7.65) is trading below our estimate of fair value (THB9)

Significantly Below Fair Value: SPA is trading below fair value, but not by a significant amount.

Key Valuation Metric

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

Key metric: As SPA is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for SPA. This is calculated by dividing SPA's market cap by their current earnings.
What is SPA's PE Ratio?
PE Ratio	27.5x
Earnings	฿357.36m
Market Cap	฿9.81b

SPA 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	6.3x
Enterprise Value/EBITDA	27.2x
PEG Ratio	2.6x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for SPA 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	21.5x
AUCT Union Auction	12.1x	-1.1%	฿4.7b
SHANG Shangri-La Hotel	32x	n/a	฿6.5b
AU After You	34.9x	17.7%	฿9.0b
LRH Laguna Resorts & Hotels	7.1x	n/a	฿6.5b
SPA Siam Wellness Group	27.5x	10.6%	฿9.8b

Price-To-Earnings vs Peers: SPA is expensive based on its Price-To-Earnings Ratio (27.5x) compared to the peer average (21.5x).

Price to Earnings Ratio vs Industry

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

9 Companies	Price / Earnings	Estimated Growth	Market Cap

9 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: SPA is expensive based on its Price-To-Earnings Ratio (27.5x) compared to the Asian Consumer Services industry average (16.3x).

Price to Earnings Ratio vs Fair Ratio

What is SPA'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.

SPA PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	27.5x
Fair PE Ratio	22.2x

Price-To-Earnings vs Fair Ratio: SPA is expensive based on its Price-To-Earnings Ratio (27.5x) compared to the estimated Fair Price-To-Earnings Ratio (22.2x).

Analyst Price Targets

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

The above table shows the analyst SPA forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	฿7.65	฿9.79 +28.0%	12.4%	฿12.20	฿8.45	n/a	8
Nov ’25	฿6.65	฿9.38 +41.1%	9.2%	฿10.50	฿8.45	n/a	8
Oct ’25	฿7.35	฿9.38 +27.6%	9.2%	฿10.50	฿8.45	n/a	8
Sep ’25	฿6.25	฿9.51 +52.1%	8.9%	฿10.50	฿8.45	n/a	7
Aug ’25	฿6.65	฿9.63 +44.8%	7.7%	฿10.50	฿8.50	n/a	7
Jul ’25	฿6.85	฿10.01 +46.1%	3.9%	฿10.50	฿9.30	n/a	7
Jun ’25	฿7.10	฿10.04 +41.4%	3.4%	฿10.50	฿9.50	n/a	7
May ’25	฿8.25	฿10.15 +23.0%	3.7%	฿10.93	฿9.67	n/a	7
Apr ’25	฿8.60	฿10.18 +18.4%	5.0%	฿10.93	฿9.47	n/a	8
Mar ’25	฿9.20	฿10.02 +8.9%	8.4%	฿10.93	฿8.33	n/a	7
Feb ’25	฿8.47	฿9.87 +16.5%	8.7%	฿10.93	฿8.33	n/a	7
Jan ’25	฿7.73	฿10.06 +30.0%	6.0%	฿10.93	฿9.33	n/a	7
Dec ’24	฿7.93	฿10.06 +26.8%	6.0%	฿10.93	฿9.33	n/a	7
Nov ’24	฿7.67	฿9.99 +30.3%	5.9%	฿10.93	฿9.33	฿6.65	7
Oct ’24	฿8.60	฿9.39 +9.2%	12.7%	฿10.93	฿7.20	฿7.35	7
Sep ’24	฿8.53	฿9.08 +6.4%	11.8%	฿10.93	฿7.20	฿6.25	7
Aug ’24	฿8.13	฿8.83 +8.6%	10.7%	฿10.93	฿7.20	฿6.65	8
Jul ’24	฿7.87	฿8.59 +9.2%	9.7%	฿10.33	฿7.20	฿6.85	8
Jun ’24	฿7.20	฿8.59 +19.3%	9.7%	฿10.33	฿7.20	฿7.10	8
May ’24	฿7.40	฿8.53 +15.2%	9.8%	฿10.33	฿7.20	฿8.25	8
Apr ’24	฿7.20	฿8.53 +18.4%	9.8%	฿10.33	฿7.20	฿8.60	8
Mar ’24	฿7.33	฿8.53 +16.3%	9.8%	฿10.33	฿7.20	฿9.20	8
Feb ’24	฿7.87	฿8.33 +5.9%	11.0%	฿10.33	฿7.20	฿8.47	8
Jan ’24	฿7.87	฿7.93 +0.7%	7.9%	฿9.33	฿7.20	฿7.73	8
Dec ’23	฿7.13	฿7.93 +11.1%	7.9%	฿9.33	฿7.20	฿7.93	8
Nov ’23	฿7.67	฿8.03 +4.7%	7.5%	฿9.33	฿7.33	฿7.67	7

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.