Bangkok Expressway and Metro Valuation

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

BEM-R (THB8.15) is trading above our estimate of [[fair value]] (THB0.26)

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

Valuation Score

0/6

Valuation Score 0/6

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

Below Fair Value: BEM-R (THB8.15) is trading above our estimate of fair value (THB0.26)

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

Key Valuation Metric

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

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for BEM-R. This is calculated by dividing BEM-R's market cap by their current preferred multiple.
What is BEM-R's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	฿122.07b

BEM-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	11.4x
Enterprise Value/EBITDA	21.6x
PEG Ratio	4.1x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for BEM-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	19.8x
DMT Don Muang Tollway	13.6x	18.3%	฿13.8b
PINFRA * Promotora y Operadora de Infraestructura S. A. B. de C. V	9.7x	5.2%	Mex$74.7b
SAV Samart Aviation Solutions	38.6x	15.4%	฿14.2b
CCRO3 CCR	17.3x	19.8%	R$24.4b
BEM-R Bangkok Expressway and Metro	33.2x	8.0%	฿122.1b

Price-To-Earnings vs Peers: BEM-R is expensive based on its Price-To-Earnings Ratio (33.2x) compared to the peer average (19.8x).

Price to Earnings Ratio vs Industry

How does BEM-R's PE Ratio compare vs other companies in the Asian Infrastructure Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	18.4%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	18.4%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: BEM-R is expensive based on its Price-To-Earnings Ratio (33.2x) compared to the Asian Infrastructure industry average (14.1x).

Price to Earnings Ratio vs Fair Ratio

What is BEM-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.

BEM-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	33.2x
Fair PE Ratio	24x

Price-To-Earnings vs Fair Ratio: BEM-R is expensive based on its Price-To-Earnings Ratio (33.2x) compared to the estimated Fair Price-To-Earnings Ratio (24x).

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.