As of 2025-09-27, the Intrinsic Value of Bangkok Dusit Medical Services PCL (BDMS.BK) is 17.67 THB. This BDMS.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.50 THB, the upside of Bangkok Dusit Medical Services PCL is -13.80%.
The range of the Intrinsic Value is 13.29 - 26.86 THB
Based on its market price of 20.50 THB and our intrinsic valuation, Bangkok Dusit Medical Services PCL (BDMS.BK) is overvalued by 13.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.29 - 26.86 | 17.67 | -13.8% |
| DCF (Growth 10y) | 16.04 - 30.78 | 20.84 | 1.7% |
| DCF (EBITDA 5y) | 20.46 - 24.09 | 22.17 | 8.2% |
| DCF (EBITDA 10y) | 22.24 - 28.15 | 24.97 | 21.8% |
| Fair Value | 8.41 - 8.41 | 8.41 | -58.98% |
| P/E | 22.25 - 26.79 | 24.21 | 18.1% |
| EV/EBITDA | 18.35 - 20.19 | 19.33 | -5.7% |
| EPV | 8.53 - 11.70 | 10.12 | -50.6% |
| DDM - Stable | 8.28 - 22.07 | 15.18 | -26.0% |
| DDM - Multi | 12.60 - 24.44 | 16.46 | -19.7% |
| Market Cap (mil) | 325,786.00 |
| Beta | 0.55 |
| Outstanding shares (mil) | 15,892.00 |
| Enterprise Value (mil) | 336,885.40 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.48% |
| Cost of Debt | 4.25% |
| WACC | 8.21% |