Bumrungrad Hospital Public Company Limited

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 3.58
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 3.7


Zestawienie wycen spółki z aktualnym kursem akcji

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji Brak danych
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -

WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 10.0 24.3 2.0
Bumrungrad Hospital Public Company Limited 11.2 14.7 3.8
Mediana / Bumrungrad Hospital Public Company Limited 0.9 1.7 0.5



Pozostałe spółki z branży Medical - Care Facilities
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
C.Q. Pharmaceutical Holding Co., Ltd. 000950.SZ 1,221 -2.8 29.7 0.8 Shenzhen
China Evergrande New Energy Vehicle Group Limited 0708.HK 235 1.1 -0.1 -0.0 HKSE
Meinian Onehealth Healthcare Holdings Co., Ltd. 002044.SZ 2,730 13.7 66.6 2.6 Shenzhen
TMC Life Sciences Berhad 0101.KL 180 14.8 343.3 0.9 Kuala Lumpur
I'rom Group Co., Ltd. 2372.T 234 9.7 41.8 2.6 Tokyo
China Resources Medical Holdings Company Limited 1515.HK 678 3.2 8.4 0.8 HKSE
Saint-Care Holding Corporation 2374.T 129 6.1 12.7 1.1 Tokyo
EuroEyes International Eye Clinic Limited 1846.HK 116 8.7 11.5 0.9 HKSE
Chaoju Eye Care Holdings Limited 2219.HK 261 7.3 10.1 0.9 HKSE
Beauty Farm Medical and Health Industry Inc. 2373.HK 870 13.9 26.7 6.4 HKSE
Concord Healthcare Grp Co Ltd 2453.HK 566 -5.4 -8.9 2.4 HKSE
Wenzhou Kangning Hospital Co., Ltd. 2120.HK 84 -1.0 9.5 0.5 HKSE
Rici Healthcare Holdings Limited 1526.HK 217 0.5 5.2 1.2 HKSE
Aier Eye Hospital Group Co., Ltd. 300015.SZ 15,769 20.1 30.4 5.2 Shenzhen
Gushengtang Holdings Limited 2273.HK 1,023 21.1 25.9 3.3 HKSE
Jinxin Fertility Group Limited 1951.HK 1,035 8.1 29.9 0.8 HKSE
Beijing Health (Holdings) Limited 2389.HK 67 -9.9 -4.5 0.3 HKSE
Al Hammadi Company For Development and Investment 4007.SR 1,634 15.2 17.4 3.1 Saudi
C-MER Eye Care Holdings Limited 3309.HK 285 10.6 -16.6 1.3 HKSE
Middle East Healthcare Company 4009.SR 1,419 4.0 13.5 2.9 Saudi
Dr. Sulaiman Al Habib Medical Services Group Company 4013.SR 25,107 29.8 40.6 12.9 Saudi
Mouwasat Medical Services Company 4002.SR 4,067 16.0 22.7 4.0 Saudi
IHH Healthcare Berhad 5225.KL 14,133 7.3 24.8 2.0 Kuala Lumpur
Town Health International Medical Group Limited 3886.HK 210 15.4 -8.1 0.6 HKSE
National Medical Care Company 4005.SR 1,972 17.5 24.5 4.3 Saudi
Guangdong Kanghua Healthcare Co., Ltd. 3689.HK 74 2.4 10.8 0.4 HKSE
Dallah Healthcare Company 4004.SR 3,363 13.9 24.6 3.1 Saudi
Hygeia Healthcare Holdings Co., Limited 6078.HK 1,188 6.1 14.7 1.3 HKSE
JD Health International Inc. 6618.HK 16,919 104.2 28.8 2.2 HKSE
Advantage Risk Management Co., Ltd. 8769.T 61 4.7 11.8 2.2 Tokyo
Japan Hospice Holdings Inc. 7061.T 60 -1.6 16.0 2.5 Tokyo
Elan Corporation 6099.T 331 11.6 19.7 3.9 Tokyo
Charm Care Corporation 6062.T 301 5.6 10.2 2.2 Tokyo
KPJ Healthcare Berhad 5878.KL 2,784 8.5 34.6 4.6 Kuala Lumpur
Topchoice Medical Corporation 600763.SS 2,565 21.0 36.0 4.4 Shanghai
Arrail Group Limited 6639.HK 149 6.8 40.8 0.5 HKSE
Solasto Corporation 6197.T 268 3.0 9.8 1.7 Tokyo
Ambea AB (publ) AMBEA.ST 965 -0.7 15.6 2.0 Stockholm Stock Exchange
American Oncology Network, Inc. AONC 379 162.5 -28.3 9.4 NASDAQ Capital Market
AirSculpt Technologies, Inc. AIRS 337 24.4 -18.5 4.1 NASDAQ Global Market
AMN Healthcare Services, Inc. AMN 839 35.2 -5.1 1.2 New York Stock Exchange
Aevis Victoria SA AEVS.SW 1,419 1.0 -392.4 2.1 Swiss Exchange
Kindstar Globalgene Technology, Inc. 9960.HK 173 -10.5 -21.2 0.4 HKSE
Acadia Healthcare Company, Inc. ACHC 2,152 -0.2 11.4 0.7 NASDAQ Global Select
Addus HomeCare Corporation ADUS 2,058 14.9 26.1 2.1 NASDAQ Global Select
Al-Modawat Specialized Medical Co. 9594.SR 128 65.2 78.0 6.0 Saudi
Arabian International Healthcare Holding Company 9530.SR 179 2.6 -117.6 2.8 Saudi
Aikchol Hospital Public Company Limited AHC.BK 64 10.1 16.3 1.0 Thailand
Amedisys, Inc. AMED 3,154 15.8 27.5 2.6 NASDAQ Global Select
Honliv Healthcare Management Group Company Limited 9906.HK 115 9.9 27.8 1.3 HKSE
Canadian General Medical Center Complex Company 9518.SR 138 32.9 50.2 5.5 Saudi
Qomel Co. 9600.SR 112 14.5 19.1 4.0 Saudi
Future Care Trading Co. 9544.SR 307 96.1 117.7 13.9 Saudi
agilon health, inc. AGL 1,006 -5.1 -4.1 2.0 New York Stock Exchange
Naba Alsaha Medical Services Company 9546.SR 191 13.0 20.9 3.6 Saudi
Attendo AB (publ) ATT.ST 956 -2.0 18.5 1.8 Stockholm Stock Exchange
Bangkok Dusit Medical Services Public Company Limited BDMS-R.BK 9,972 11.6 20.2 3.2 Thailand
Aster DM Healthcare Limited ASTERDM.BO 3,843 40.2 5.9 9.3 Bombay Stock Exchange
Ardent Health Partners, LLC ARDT 1,915 2.2 8.3 1.2 New York Stock Exchange
Artemis Medicare Services Limited ARTEMISMED.NS 418 25.6 49.8 4.9 National Stock Exchange of India
PT Bundamedik Tbk BMHS.JK 105 3.4 392.0 1.0 Jakarta Stock Exchange
Bangkok Dusit Medical Services Public Company Limited BDMS.BK 9,972 11.6 20.2 3.2 Thailand
Bumrungrad Hospital Public Company Limited BH.BK 3,403 11.2 14.6 3.8 Thailand
Artemis Medicare Services Limited ARTEMISMED.BO 418 25.6 49.8 4.9 Bombay Stock Exchange
Auna SA AUNA 469 -1.8 10.4 1.1 New York Stock Exchange
Apollo Hospitals Enterprise Limited APOLLOHOSP.NS 12,719 31.6 75.1 13.2 National Stock Exchange of India
Aster DM Healthcare Limited ASTERDM.NS 3,842 40.2 5.9 9.3 National Stock Exchange of India
Apollo Hospitals Enterprise Limited APOLLOHOSP.BO 12,720 31.6 75.1 13.2 Bombay Stock Exchange
Bangkok Chain Hospital Public Company Limited BCH-R.BK 1,048 12.4 26.4 2.6 Thailand
Bumrungrad Hospital Public Company Limited BH-R.BK 3,403 11.2 14.6 3.8 Thailand
Astrana Health, Inc. ASTH 1,262 10.6 35.0 22.4 NASDAQ Capital Market
Bangkok Chain Hospital Public Company Limited BCH.BK 1,048 12.4 26.4 2.6 Thailand
Brookdale Senior Living Inc. BKD 1,603 -11.0 -6.6 10.8 New York Stock Exchange
Aveanna Healthcare Holdings Inc. AVAH 907 -2.9 59.0 -9.2 NASDAQ Global Select
Clariane SE CLARI.PA 1,680 -8.6 -138.1 0.5 Paris
CareRx Corporation CRRX.TO 136 4.7 -49.1 2.1 Toronto Stock Exchange
Bumrungrad Hospital Public Company Limited BZ7A.F 3,352 11.0 14.4 3.7 Frankfurt Stock Exchange
biote Corp. BTMD 162 10.7 6.1 -1.6 NASDAQ Global Market
Chemed Corporation CHE 6,922 15.4 22.4 5.9 New York Stock Exchange
Cross Country Healthcare, Inc. CCRN 427 -1,302.1 -23.7 1.0 NASDAQ Global Select
COMPASS Pathways plc CMPS 303 -3.2 -2.1 1.5 NASDAQ Global Select
Chiang Mai Ram Medical Business Public Company Limited CMR.BK 177 2.6 44.3 1.5 Thailand
Chularat Hospital Public Company Limited CHG-R.BK 527 10.6 17.7 2.2 Thailand
Chularat Hospital Public Company Limited CHG.BK 527 10.6 17.7 2.2 Thailand
Raffles Medical Group Ltd BSL.SI 1,473 26.9 41.7 1.8 Stock Exchange of Singapore
Capitol Health Limited CAJ.AX 271 8.0 -27.4 3.7 Australian Securities Exchange
PT Metro Healthcare Indonesia Tbk CARE.JK 469 1,020.7 -86.9 2.5 Jakarta Stock Exchange
Encompass Health Corporation EHC 11,999 7.5 24.2 5.5 New York Stock Exchange
The Ensign Group, Inc. ENSG 8,634 13.9 27.7 4.5 NASDAQ Global Select
Ekachai Medical Care Public Company Limited EKH.BK 150 13.7 17.5 1.8 Thailand
Centrum Medyczne ENEL-MED S.A. ENE.WA 154 2.6 23.3 3.2 Warsaw Stock Exchange
Medical Facilities Corporation DR.TO 233 2.9 3.6 3.4 Toronto Stock Exchange
DaVita Inc. DVA 10,763 -0.4 13.2 -42.4 New York Stock Exchange
dentalcorp Holdings Ltd. DNTL.TO 1,159 1.1 -29.3 1.0 Toronto Stock Exchange
EMEIS EMEIS.PA 1,913 -20.1 0.4 0.1 Paris
Dr. Agarwal's Eye Hospital Limited DRAGARWQ.BO 237 13.8 37.1 9.7 Bombay Stock Exchange
DocGo Inc. DCGO 157 11.4 -250.6 0.5 NASDAQ Capital Market
Enhabit, Inc. EHAB 387 -6.2 -2.8 25.4 New York Stock Exchange
EMC Instytut Medyczny SA EMC.WA 130 7.2 38.1 2.2 Warsaw Stock Exchange
Community Health Systems, Inc. CYH 478 -10.1 -0.9 -0.2 New York Stock Exchange
Fresenius Medical Care AG & Co. KGaA FME.DE 16,507 1.4 22.7 1.0 Frankfurt Stock Exchange
Ramsay Générale de Santé SA GDS.PA 1,397 -4.7 -15.3 1.1 Paris
Fresenius SE & Co. KGaA FRE.DE 28,178 4.1 56.7 1.2 Frankfurt Stock Exchange
Fortis Healthcare Limited FORTIS.BO 7,131 36.8 78.5 6.8 Bombay Stock Exchange
Extendicare Inc. EXE.TO 844 6.3 15.0 9.2 Toronto Stock Exchange
Fresenius Medical Care AG & Co. KGaA FMS 16,502 1.6 22.7 1.0 New York Stock Exchange
Fortis Healthcare Limited FORTIS.NS 7,135 36.8 78.5 6.8 National Stock Exchange of India
Humana AB (publ) HUM.ST 200 -2.2 9.6 0.6 Stockholm Stock Exchange
Indraprastha Medical Corporation Limited INDRAMEDCO.NS 543 19.0 28.9 7.8 National Stock Exchange of India
Jupiter Life Line Hospitals Limited JLHL.BO 1,159 30.8 51.4 7.3 Bombay Stock Exchange
InnovAge Holding Corp. INNV 602 -117.5 -19.3 2.5 NASDAQ Global Select
HealthCare Global Enterprises Limited HCG.BO 925 14.9 177.4 8.5 Bombay Stock Exchange
Healthcare Services Group, Inc. HCSG 1,104 15.4 26.9 2.2 NASDAQ Global Select
HCA Healthcare, Inc. HCA 90,595 3.2 16.3 -26.7 New York Stock Exchange
Indraprastha Medical Corporation Limited INDRAMEDCO.BO 543 19.0 28.9 7.8 Bombay Stock Exchange
HealthCare Global Enterprises Limited HCG.NS 925 14.9 177.4 8.5 National Stock Exchange of India
The Joint Corp. JYNT 179 51.4 -20.5 8.9 NASDAQ Capital Market
PT Medikaloka Hermina Tbk HEAL.JK 1,353 12.2 48.4 5.0 Jakarta Stock Exchange
Athens Medical C.S.A. IATR.AT 189 0.9 20.9 1.5 Athens
LNA Santé SA LNA.PA 294 -4.9 13.5 0.9 Paris
Medicover AB (publ) MCOV-B.ST 4,051 7.8 113.9 7.1 Stockholm Stock Exchange
M1 Kliniken AG M12.DE 323 8.9 17.1 2.6 Frankfurt Stock Exchange
Global Health Limited MEDANTA.BO 3,722 34.5 66.1 9.4 Bombay Stock Exchange
Max Healthcare Institute Limited MAXHEALTH.NS 14,780 66.5 117.9 13.5 National Stock Exchange of India
Médica Sur, S.A.B. de C.V. MEDICAB.MX 230 5.1 10.2 2.0 Mexico
Max Healthcare Institute Limited MAXHEALTH.BO 14,772 66.5 117.9 13.5 Bombay Stock Exchange
LifeStance Health Group, Inc. LFST 1,863 43.5 -51.5 1.3 NASDAQ Global Select
Ladprao General Hospital Public Company Limited LPH.BK 83 6.5 33.0 1.3 Thailand
Krishna Institute of Medical Sciences Limited KIMS.BO 3,214 30.8 71.4 12.8 Bombay Stock Exchange
MEDICLIN Aktiengesellschaft MED.DE 167 -2.0 5.7 0.6 Frankfurt Stock Exchange
LIMES Schlosskliniken AG LIK.DE 132 13.4 26.2 6.1 Frankfurt Stock Exchange
Master Style Public Company Limited MASTER.BK 118 4.4 7.3 1.1 Thailand
Pediatrix Medical Group, Inc. MD 1,184 -13.2 -14.4 1.5 New York Stock Exchange
Medicare Group Q.P.S.C. MCGS.QA 391 13.5 24.1 1.5 Qatar
Global Health Limited MEDANTA.NS 3,724 34.5 66.1 9.4 National Stock Exchange of India
Kora Saúde Participações S.A. KRSA3.SA 126 -5.8 -3.7 0.8 São Paulo
Max India Limited MAXIND.NS 116 -8.9 -5.8 2.3 National Stock Exchange of India
KMC Speciality Hospitals (India) Limited KMCSHIL.BO 125 16.5 49.8 6.5 Bombay Stock Exchange
Thonburi Medical Centre Public Company Limited KDH.BK 51 8.4 11.7 2.1 Thailand
Kovai Medical Center and Hospital Limited KOVAI.BO 786 16.1 32.1 6.2 Bombay Stock Exchange
Mahachai Hospital Public Company Limited M-CHAI.BK 85 -3.9 38.3 1.2 Thailand
Krishna Institute of Medical Sciences Limited KIMS.NS 3,215 30.8 71.4 12.8 National Stock Exchange of India
MLP Saglik Hizmetleri A.S. MPARK.IS 1,698 4.0 11.2 2.6 Istanbul Stock Exchange
Nonthavej Hospital Public Company Limited NTV.BK 124 7.8 11.1 1.4 Thailand
Oceania Healthcare Limited OCA.AX 309 -27.1 -24.1 0.5 Australian Securities Exchange
Narayana Hrudayalaya Limited NH.BO 4,812 29.5 51.9 11.3 Bombay Stock Exchange
PT Mitra Keluarga Karyasehat Tbk MIKA.JK 2,289 20.3 30.9 5.3 Jakarta Stock Exchange
National HealthCare Corporation NHC 1,678 9.4 15.5 1.7 American Stock Exchange
PT Murni Sadar Tbk MTMH.JK 112 6.5 149.9 1.3 Jakarta Stock Exchange
Oceania Healthcare Limited OCA.NZ 307 -0.8 32.4 0.5 NZSE
Narayana Hrudayalaya Limited NH.NS 4,814 29.5 51.9 11.3 National Stock Exchange of India
Option Care Health, Inc. OPCH 5,102 10.0 24.1 3.8 NASDAQ Global Select
The Pennant Group, Inc. PNTG 907 12.6 35.7 3.0 NASDAQ Global Select
Oncoclínicas do Brasil Serviços Médicos S.A. ONCO3.SA 565 -6.8 -4.9 1.0 São Paulo
Radius Residential Care Limited RAD.NZ 58 -2.5 -12.0 1.5 NZSE
Praram 9 Hospital Public Company Limited PR9.BK 591 17.2 26.8 3.5 Thailand
Pihlajalinna Oyj PIHLIS.HE 425 1.8 11.5 2.0 Helsinki
Ramkhamhaeng Hospital Public Company Limited RAM.BK 631 4.8 28.0 1.1 Thailand
Pacific Smiles Group Limited PSQ.AX 180 11.7 167.4 4.9 Australian Securities Exchange
Q & M Dental Group (Singapore) Limited QC7.SI 313 10.8 27.2 3.7 Stock Exchange of Singapore
Principal Capital Public Company Limited PRINC.BK 234 10.0 21.6 0.8 Thailand
PT Famon Awal Bros Sedaya Tbk PRAY.JK 539 21.0 53.9 3.2 Jakarta Stock Exchange
Surgery Partners, Inc. SGRY 2,839 -1.6 -14.5 1.6 NASDAQ Global Select
Shalby Limited SHALBY.NS 234 10.3 279.0 2.0 National Stock Exchange of India
Regis Healthcare Limited REG.AX 1,485 15.2 151.4 -130.7 Australian Securities Exchange
PT Sarana Meditama Metropolitan Tbk SAME.JK 265 12.2 215.0 1.1 Jakarta Stock Exchange
Rajthanee Hospital Public Company Limited RJH.BK 112 3.1 7.4 1.8 Thailand
Sikarin Public Company Limited SKR.BK 439 9.8 21.4 1.9 Thailand
Ratchaphruek Hospital Public Company Limited RPH.BK 84 10.3 15.8 1.5 Thailand
Rainbow Children's Medicare Limited RAINBOW.NS 1,902 29.5 66.8 11.1 National Stock Exchange of India
PT Kedoya Adyaraya Tbk RSGK.JK 56 13.4 28.0 1.1 Jakarta Stock Exchange
Rainbow Children's Medicare Limited RAINBOW.BO 1,901 29.5 66.8 11.1 Bombay Stock Exchange
PT Siloam International Hospitals Tbk SILO.JK 1,766 11.8 31.7 3.3 Jakarta Stock Exchange
Shalby Limited SHALBY.BO 235 10.3 279.0 2.0 Bombay Stock Exchange
Ryman Healthcare Limited RYM.NZ 1,440 1.1 475.8 0.4 NZSE
RHÖN-KLINIKUM Aktiengesellschaft RHK.DE 962 9.5 19.9 0.6 Frankfurt Stock Exchange
Rede D'Or São Luiz S.A. RDOR3.SA 14,279 3.2 18.9 3.1 São Paulo
Ramsay Health Care Limited RHC.AX 5,921 -0.9 328.9 1.7 Australian Securities Exchange
Select Medical Holdings Corporation SEM 1,946 -1.9 10.9 1.1 New York Stock Exchange
Spire Healthcare Group plc SPI.L 1,252 -1.4 36.2 1.2 London Stock Exchange
Talkspace, Inc. TALK 463 -134.1 -108.2 4.1 NASDAQ Global Select
Summerset Group Holdings Limited SNZ.AX 1,688 52.0 6.7 0.9 Australian Securities Exchange
Summerset Group Holdings Limited SUM.NZ 1,681 30.6 8.0 0.9 NZSE
Sienna Senior Living Inc. SIA.TO 1,273 6.6 46.9 2.6 Toronto Stock Exchange
The Oncology Institute, Inc. TOIIW 277 -3.6 -3.0 38.3 NASDAQ Capital Market
Talkspace, Inc. TALKW 687 -134.1 -108.2 4.1 NASDAQ Global Select
Sonida Senior Living, Inc. SNDA 481 -14.2 -10.7 7.8 New York Stock Exchange
The Oncology Institute, Inc. TOI 232 -3.6 -3.0 38.3 NASDAQ Capital Market
Tenet Healthcare Corporation THC 15,930 1.3 11.1 3.9 New York Stock Exchange
PT Sejahteraraya Anugrahjaya Tbk SRAJ.JK 3,115 166.3 -904.8 34.1 Jakarta Stock Exchange
Thonburi Healthcare Group Public Company Limited THG.BK 211 -56.6 -3.9 0.9 Thailand
Solventum Corporation SOLV 13,582 5.2 36.1 4.2 New York Stock Exchange
Terveystalo Oyj TTALO.HE 1,721 4.2 18.0 2.5 Helsinki
U.S. Physical Therapy, Inc. USPH 1,248 13.7 41.8 2.5 New York Stock Exchange
Thai Nakarin Hospital Public Company Limited TNH.BK 177 11.5 13.9 1.8 Thailand
Vibhavadi Medical Center Public Company Limited VIBHA.BK 596 5.4 27.6 1.7 Thailand
VITA 34 AG V3V.DE 85 7.9 28.1 3.0 Frankfurt Stock Exchange
Wattanapat Hospital Trang Public Company Limited WPH.BK 172 8.9 20.0 3.5 Thailand
WELL Health Technologies Corp. WELL.TO 791 -14.5 -36.6 1.3 Toronto Stock Exchange
Universal Health Services, Inc. UHS 11,889 3.0 10.0 1.7 New York Stock Exchange
Yatharth Hospital & Trauma Care Services Limited YATHARTH.BO 649 24.9 37.8 3.1 Bombay Stock Exchange
Srivichaivejvivat Public Company Limited VIH.BK 136 9.4 14.0 1.3 Thailand
AS PARTNERS CO LTD 160A.T 63 3.2 9.8 2.3 Tokyo