D

Dental Corporation PCL
SET:D

Watchlist Manager
Dental Corporation PCL
SET:D
Watchlist
Price: 3.02 THB -0.66% Market Closed
Market Cap: 1B THB
Have any thoughts about
Dental Corporation PCL?
Write Note

Relative Value

The Relative Value of one D stock under the Base Case scenario is 6.34 THB. Compared to the current market price of 3.02 THB, Dental Corporation PCL is Undervalued by 52%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

D Relative Value
Base Case
6.34 THB
Undervaluation 52%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
60
Median 3Y
1.9
Median 5Y
1.6
Industry
2.3
Forward
1.2
vs History
44
vs Industry
28
Median 3Y
21.7
Median 5Y
19.2
Industry
23.2
Forward
16.4
vs History
87
vs Industry
33
Median 3Y
13.6
Median 5Y
18.3
Industry
14.3
vs History
49
vs Industry
0
Median 3Y
35.1
Median 5Y
31.6
Industry
20.1
vs History
93
vs Industry
43
Median 3Y
2.7
Median 5Y
2.1
Industry
2.2
vs History
88
vs Industry
56
Median 3Y
2.4
Median 5Y
2.3
Industry
2.4
Forward
1.4
vs History
90
vs Industry
45
Median 3Y
7.9
Median 5Y
7
Industry
5
vs History
90
vs Industry
33
Median 3Y
16.6
Median 5Y
25.6
Industry
12.8
Forward
10.7
vs History
65
vs Industry
30
Median 3Y
17.8
Median 5Y
19.1
Industry
17.2
Forward
13.5
vs History
85
vs Industry
30
Median 3Y
15.4
Median 5Y
26
Industry
14
vs History
53
vs Industry
27
Median 3Y
16
Median 5Y
14.1
Industry
18.2
vs History
79
vs Industry
45
Median 3Y
1.9
Median 5Y
1.4
Industry
1.9

Multiples Across Competitors

D Competitors Multiples
Dental Corporation PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Dental Corporation PCL
SET:D
1B THB 1.1 19.6 10.1 14.9
US
Cigna Group
XMUN:CGN
75B EUR 0.3 25.7 8 10.4
US
Cigna Corp
NYSE:CI
77.2B USD 0.3 25.4 8 10.3
US
CVS Health Corp
NYSE:CVS
56.5B USD 0.2 11.3 9.6 9.6
DE
Fresenius Medical Care AG
XMUN:FME
25.9B EUR 1.3 39.2 10.7 23.1
DE
Fresenius SE & Co KGaA
XETRA:FRE
18.9B EUR 0.9 -49.3 9.3 19
US
Laboratory Corporation of America Holdings
NYSE:LH
19.2B USD 1.5 44.1 13.2 20.3
US
R1 RCM Inc
NASDAQ:RCM
17.7B USD 7.2 -289.7 38.3 99.1
US
Quest Diagnostics Inc
NYSE:DGX
16.9B USD 1.8 20.2 12.2 16.5
DE
Fresenius Medical Care AG & Co KGaA
XETRA:FME
13B EUR 0.7 19.7 6.6 14.3
US
DaVita Inc
NYSE:DVA
12.4B USD 1 14.9 7.8 10.9
P/E Multiple
Earnings Growth PEG
TH
D
Dental Corporation PCL
SET:D
Average P/E: 24.4
19.6
3%
6.5
US
C
Cigna Group
XMUN:CGN
25.7
25%
1
US
Cigna Corp
NYSE:CI
25.4
25%
1
US
CVS Health Corp
NYSE:CVS
11.3
3%
3.8
DE
Fresenius Medical Care AG
XMUN:FME
39.2
31%
1.3
DE
Fresenius SE & Co KGaA
XETRA:FRE
Negative Multiple: -49.3 N/A N/A
US
Laboratory Corporation of America Holdings
NYSE:LH
44.1
54%
0.8
US
R1 RCM Inc
NASDAQ:RCM
Negative Multiple: -289.7
253%
N/A
US
Quest Diagnostics Inc
NYSE:DGX
20.2
12%
1.7
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
19.7
31%
0.6
US
DaVita Inc
NYSE:DVA
14.9
17%
0.9