Patrangsit Healthcare Group Valuation

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

PHG-R (THB16) is trading above our estimate of [[fair value]] (THB4.22)

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

Valuation Score

3/6

Valuation Score 3/6

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 PHG-R when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: PHG-R (THB16) is trading above our estimate of fair value (THB4.22)

Significantly Below Fair Value: PHG-R is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for PHG-R?

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

The above table shows the Price to Earnings ratio for PHG-R. This is calculated by dividing PHG-R's market cap by their current earnings.
What is PHG-R's PE Ratio?
PE Ratio	16.3x
Earnings	฿294.77m
Market Cap	฿4.74b

PHG-R 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	1.6x
Enterprise Value/EBITDA	9.3x
PEG Ratio	1.4x

Price to Earnings Ratio vs Peers

How does PHG-R's PE Ratio compare to its peers?

The above table shows the PE ratio for PHG-R 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	18.4x
EKH Ekachai Medical Care	15.9x	2.1%	฿5.1b
NTV Nonthavej Hospital	12.8x	n/a	฿5.0b
TNH Thai Nakarin Hospital	15.1x	n/a	฿6.6b
M-CHAI Mahachai Hospital	29.6x	n/a	฿4.6b
PHG-R Patrangsit Healthcare Group	16.3x	11.6%	฿4.7b

Price-To-Earnings vs Peers: PHG-R is good value based on its Price-To-Earnings Ratio (16.3x) compared to the peer average (18.4x).

Price to Earnings Ratio vs Industry

How does PHG-R's PE Ratio compare vs other companies in the TH Healthcare Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: PHG-R is good value based on its Price-To-Earnings Ratio (16.3x) compared to the TH Healthcare industry average (22x).

Price to Earnings Ratio vs Fair Ratio

What is PHG-R'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.

PHG-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	16.3x
Fair PE Ratio	20.1x

Price-To-Earnings vs Fair Ratio: PHG-R is good value based on its Price-To-Earnings Ratio (16.3x) compared to the estimated Fair Price-To-Earnings Ratio (20.1x).

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.

Discover undervalued companies

Master Style

฿12.7b

Operates a cosmetic surgery hospital under the Masterpiece Hospital name in Thailand.

MASTER

฿42.25

-1.7%

-5.3%

E for L Aim

฿1.1b

Engages in the distribution of medical devices and equipment in Thailand.

EFORL-R

฿0.28

3.7%

12.0%

Safe Fertility Group

฿3.6b

Provides fertility medical center services in Thailand.

SAFE

฿12.00

-0.8%

-33.0%