As of 2025-09-12, the Intrinsic Value of Ramkhamhaeng Hospital PCL (RAM.BK) is 14.09 THB. This RAM.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.70 THB, the upside of Ramkhamhaeng Hospital PCL is -20.40%.
The range of the Intrinsic Value is 8.49 - 26.62 THB
Based on its market price of 17.70 THB and our intrinsic valuation, Ramkhamhaeng Hospital PCL (RAM.BK) is overvalued by 20.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.49 - 26.62 | 14.09 | -20.4% |
| DCF (Growth 10y) | 11.60 - 31.26 | 17.73 | 0.1% |
| DCF (EBITDA 5y) | 21.29 - 26.00 | 23.50 | 32.8% |
| DCF (EBITDA 10y) | 23.19 - 31.39 | 26.97 | 52.4% |
| Fair Value | 10.38 - 10.38 | 10.38 | -41.38% |
| P/E | 13.11 - 18.85 | 16.39 | -7.4% |
| EV/EBITDA | 10.79 - 18.81 | 14.57 | -17.7% |
| EPV | (6.03) - (5.38) | (5.71) | -132.2% |
| DDM - Stable | 4.00 - 10.18 | 7.09 | -59.9% |
| DDM - Multi | 11.65 - 21.34 | 14.92 | -15.7% |
| Market Cap (mil) | 21,240.00 |
| Beta | 0.33 |
| Outstanding shares (mil) | 1,200.00 |
| Enterprise Value (mil) | 30,499.21 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.84% |
| Cost of Debt | 4.85% |
| WACC | 7.90% |