EN DE

Bumrungrad Hospital Public Company (BUHPF) Fair Value & Analysis

Healthcare · US · Market cap $4.4B

BH Bumrungrad Hospital Public Company logo Bumrungrad Hospital Public Company BUHPF · US
Price$5.45
Fair Value$4.68
Upside-14.1%
Quality70/100
Watch Bumrungrad Hospital Public Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 29.7% net margin
Low debt · generates free cash flow
Ranks above peers (7/11)
Wide moat 89/100
Evidence: High Range $3.13 – $6.25 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 26 days ago

Fair value updated Jul 15, 2026, revised from $5.07 to $4.68 (−7.7%) since Jun 24, 2026.

A solid business, but screening 14% overvalued on our models.

What matters now

  • A fairly wide model range ($3.13 to $6.25) leaves room in how you read the outcome.
  • Our model range runs from $3.13 (bear) to $6.25 (bull), base $4.68. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 70/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$8.17 $2.62 Fair Value $4.68 Jul 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 15, 2026.

How to read this chart

60‑month range $2.62 – $8.17 · fair‑value band $3.13 – $6.25 · the $5.45 price screens above the $4.68 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Bumrungrad Hospital Public Company (BUHPF) currently trades at $5.45, while our model-based Fair Value estimate is $4.68, implying the stock looks roughly 14.1% overvalued today. The Quality Score stands at 70/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Bumrungrad Hospital Public Company generated revenue of $25.5B at a net margin of 29.7%. Revenue grew 0.7% year over year. It earns a return on equity of 24.4%. The balance sheet holds a net cash position of $7.1B. Fundamentals as of Jul 15, 2026

Our scenario range runs from $3.13 (bear case) to $6.25 (bull case); at $5.45, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 4% below its 52-week high and 7% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at 11% fair-value upside, at -14%, BUHPF screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $2.92 $4.00 $5.46 80
Residual Income $1.70 $2.16 $7.74 76
Rev-Margin DCF $2.41 $3.50 $4.72 74
All 26 models by family
DCF Models
FCF DCF $2.87 $4.07 $5.79 38
Owner Earnings $2.89 $4.11 $5.84 31
5Y Revenue Exit $2.41 $3.48 $4.80 39
5Y EBITDA Exit $3.39 $5.26 $7.39 41
5Y P/E Exit $3.81 $6.04 $8.31 38
10Y Revenue Exit $2.50 $3.49 $4.74 36
10Y EBITDA Exit $3.16 $4.68 $6.62 37
10Y P/E Exit $3.43 $5.20 $7.29 35
Earnings-Based
Graham-Dodd $1.91 $5.22 $6.84 54
Lynch FV $1.03 $1.47 $1.91 50
PEG = 1.0 $1.03 $1.47 $1.91 46
EPV $2.68 $3.06 $3.38 59
Dividend Discount
Gordon GGM $1.31 $2.60 $3.94 70
DDM Multi-Stage $1.31 $2.01 $2.73 61
Multiples
P/E Multiple $4.64 $6.18 $7.73 63
P/S Multiple $2.47 $3.29 $4.11 58
P/B Multiple $3.58 $4.78 $5.97 55
EV/EBIT $4.47 $5.87 $7.26 53
EV/EBITDA $4.15 $5.44 $6.73 54
EV/Revenue $2.26 $3.10 $3.95 43
Asset-Based
NCAV (Graham) $0.5713 $0.7656 $1.14 50
Growth DCF
Growth DCF $2.92 $4.00 $5.46 80
Rev-Margin DCF $2.41 $3.50 $4.72 74
Economic Profit
Residual Income $1.70 $2.16 $7.74 76
ROIC Compounder $2.80 $3.35 $3.93 72
Growth Earnings
Growth-Adj P/E $3.66 $5.22 $6.79 68

Widest divergence: Growth Earnings ($5.22) versus Asset-Based ($0.7656). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $25.5B
Revenue growth (YoY) +0.7%
Net margin 29.7%
Return on equity 24.4%
Free cash flow $6.6B FY2025
P/E ratio 20.2
More key figures
Operating margin 34.7%
EPS (TTM) $0.2700
EPS growth (YoY) +3.0%
Net cash $7.1B FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 70 · Market factors (momentum, volatility) 46

Profitability 79
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 39
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Bumrungrad Hospital Public Company Limited owns and operates hospitals and healthcare centers in Thailand and internationally.

Full company description

Bumrungrad Hospital Public Company Limited owns and operates hospitals and healthcare centers in Thailand and internationally. It offers services in the areas of allergy, arrhythmia, behavioural health, breast, home, heart valve, robotic surgery, rehabilitation, spine, pediatrics, colorectal surgery, complex coronary artery intervention, comprehensive sleep, cornea transplant, dental, diagnostic, dialysis, radiology and nuclear medicine, digestive disease, ear, nose, throat, emergency, endocrinology, esperance, diabetes, expatriate liaison, eye, fertility, gastrointestinal motility, health screening, holistic wound care, horizon regional cancer, hyperbaric oxygen therapy, nephrology, neuroscience, orthopaedics, perinatal, plastic surgery, pulmonary, refractive surgery, memory, robotic scoliosis, skin, sports medicine and joint, surgery, travel medicine, urology, scientific wellness, skin and aesthetic, and women's centers. The company also operates breastfeeding, Yangon, COVID-19 recovery, IVF, hearing and balance, medical, new life healthy aging, Parkinson's disease and movement disorders, pride, surgery, and vaccine clinics and centers. In addition, it operates spine institute, heart institute, and intensive care unit; and offers nutrition services, pharmacy services, preventive genomics and integrative medicine services. Bumrungrad Hospital Public Company Limited was founded in 1975 and is based in Bangkok, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bumrungrad Hospital Public Company reported revenue of $25.1B in FY2025 versus $12.5B in FY2021, a compound +19.2%/yr. Reported net income was $7.5B in FY2025, compounding +57.6%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$25.1B
Latest YoY
−2.3%
Avg. growth/yr (3Y)
+6.6%
Avg. growth/yr (5Y)
+15.2%
Avg. growth/yr (22Y)
+8.0%
Revenue +19.2%/yr
FY21 $12.5B
FY22 $20.7B
FY23 $25.4B
FY24 $25.7B
FY25 $25.1B
Net income +57.6%/yr
FY21 $1.2B
FY22 $4.9B
FY23 $7.0B
FY24 $7.8B
FY25 $7.5B

BUHPF screens 14% overvalued. Compare with HCA Healthcare, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Bumrungrad Hospital Public Company Fair Value". https://www.fairvalue-calculator.com/stock/BUHPF

Peer Group

Medical Care Facilities · 262 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 70 · Top 25%
Fair Value upside −14% · Below median
Return on equity (TTM) 24% · Top 25%
Return on assets 16% · Top 25%
Net margin (TTM) 30% · Top 25%
Operating margin (TTM) 35% · Top 25%
Revenue growth 1% · Below median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Medical Care Facilities median · lower = cheaper

P/E (TTM) 20.2× · Pricier than median
P/FCF 0.7× · Cheaper than median
PEG 7.36× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 15 · sector 22
FUTURE 4 · sector 24
PAST 98 · sector 30
HEALTH 100 · sector 90
DIVIDEND 0 · sector 38

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Medical Care Facilities stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
HCA Healthcare, Inc HCA $378.85 $554.93 +46%
Fresenius SE FRE €41.73 €32.15 -23%
Dr. Sulaiman Al Habib Medical Services Group 4013 235.00 SAR 112.37 SAR -52%
IHH Healthcare Berhad, an investment holding company, Q0F 2.58 SGD 1.44 SGD -44%
Tenet Healthcare Corporation THC $194.91 $338.05 +73%
Rede D'Or São Luiz S.A RDOR3 R$36.01 R$47.31 +31%
DaVita Inc DVA $231.61 $255.97 +11%
Apollo Hospitals Enterprise Limited APOLLOHOSP ₹8,955 ₹2,955 -67%
Fresenius Medical Care AG FMS $24.68 $45.60 +85%
Aier Eye Hospital Group 300015 ¥8.68 ¥7.67 -12%

Compare Bumrungrad Hospital Public Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Bumrungrad Hospital Public Company (BUHPF) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $4.68 versus a price of $5.45, about −14% (overvalued).
What is the fair value of BUHPF?
Our model-based fair value for Bumrungrad Hospital Public Company is $4.68 (as of Jul 15, 2026), built from audited fundamentals. The current price is $5.45.
What is the quality score of BUHPF?
Bumrungrad Hospital Public Company has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Bumrungrad Hospital Public Company (BUHPF)?
Bumrungrad Hospital Public Company reported trailing-twelve-month revenue of about $25.5B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of BUHPF?
The net profit margin of Bumrungrad Hospital Public Company is about 29.7%, meaning it keeps roughly 29.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Bumrungrad Hospital Public Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.