Thai Optical Group Valuation

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

TOG-R (THB10) is trading above our estimate of [[fair value]] (THB1.22)

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

Below Fair Value: TOG-R (THB10) is trading above our estimate of fair value (THB1.22)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for TOG-R. This is calculated by dividing TOG-R's market cap by their current earnings.
What is TOG-R's PE Ratio?
PE Ratio	12.2x
Earnings	฿388.02m
Market Cap	฿4.74b

TOG-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	1.7x
Enterprise Value/EBITDA	8.8x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for TOG-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	34.6x
STGT Sri Trang Gloves (Thailand)	78.1x	50.3%	฿30.9b
NAM Namwiwat Medical Corporation	18.1x	17.9%	฿3.2b
NTV Nonthavej Hospital	12.9x	n/a	฿5.0b
M-CHAI Mahachai Hospital	29.3x	n/a	฿4.6b
TOG-R Thai Optical Group	12.2x	n/a	฿4.7b

Price-To-Earnings vs Peers: TOG-R is good value based on its Price-To-Earnings Ratio (12.2x) compared to the peer average (34.6x).

Price to Earnings Ratio vs Industry

How does TOG-R's PE Ratio compare vs other companies in the Asian Medical Equipment Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: TOG-R is good value based on its Price-To-Earnings Ratio (12.2x) compared to the Asian Medical Equipment industry average (25.9x).

Price to Earnings Ratio vs Fair Ratio

What is TOG-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.

TOG-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	12.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate TOG-R'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.

Discover undervalued companies

Nonthavej Hospital

฿5.0b

Operates as a hospital in Thailand.

NTV

฿31.25

-15.5%

Master Style

฿13.0b

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

MASTER

฿43.25

3.0%

-8.0%

Safe Fertility Group

฿3.7b

Provides fertility medical center services in Thailand.

SAFE-R

฿12.30

4.2%

-26.3%