Don Muang Tollway Valuation

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

DMT-R (THB11.8) is trading below our estimate of [[fair value]] (THB26.56)

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

Valuation Score

5/6

Valuation Score 5/6

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

Below Fair Value: DMT-R (THB11.8) is trading below our estimate of fair value (THB26.56)

Significantly Below Fair Value: DMT-R is trading below fair value by more than 20%.

Key Valuation Metric

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

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for DMT-R. This is calculated by dividing DMT-R's market cap by their current preferred multiple.
What is DMT-R's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	฿13.94b

DMT-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	5.6x
Enterprise Value/EBITDA	7.4x
PEG Ratio	0.7x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for DMT-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	24.8x
BEM Bangkok Expressway and Metro	33.4x	8.0%	฿122.8b
SAV Samart Aviation Solutions	37.7x	15.4%	฿13.9b
NYT Namyong Terminal	7.6x	0.007%	฿4.1b
PSL Precious Shipping	20.4x	22.4%	฿14.8b
DMT-R Don Muang Tollway	13.7x	18.3%	฿13.9b

Price-To-Earnings vs Peers: DMT-R is good value based on its Price-To-Earnings Ratio (13.7x) compared to the peer average (24.8x).

Price to Earnings Ratio vs Industry

How does DMT-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	18.6%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	18.6%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: DMT-R is good value based on its Price-To-Earnings Ratio (13.7x) compared to the Asian Infrastructure industry average (14x).

Price to Earnings Ratio vs Fair Ratio

What is DMT-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.

DMT-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	13.7x
Fair PE Ratio	21.7x

Price-To-Earnings vs Fair Ratio: DMT-R is good value based on its Price-To-Earnings Ratio (13.7x) compared to the estimated Fair Price-To-Earnings Ratio (21.7x).

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.