The Klinique Medical Clinic Public Company (KLINIQ) Fair Value & Analysis
Consumer Cyclical · TH · Market cap 6.0B THB
Fair value as of: Jul 14, 2026
From 26 valuation models · updated 27 days ago
Share price +8.4% over the past month.
A solid business, screening 17% undervalued on our models.
What matters now
- Our model range runs from 24.33 THB (bear) to 43.30 THB (bull), base 33.82 THB. 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.
Price vs Fair Value (4 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.
How to read this chart
45‑month range 19.24 THB – 40.59 THB · fair‑value band 24.33 THB – 43.30 THB · the 29.00 THB price screens below the 33.82 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.
Analysis
The Klinique Medical Clinic Public Company (KLINIQ) currently trades at 29.00 THB, while our model-based Fair Value estimate is 33.82 THB, implying the stock looks roughly 16.6% undervalued today. The Quality Score stands at 70/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.
Over the trailing twelve months, The Klinique Medical Clinic Public Company generated revenue of 3.8B THB at a net margin of 10.5%. Revenue grew 33.5% year over year. It earns a return on equity of 21.5%. Net debt stands at 909M THB. Fundamentals as of Jul 14, 2026
Our scenario range runs from 24.33 THB (bear case) to 43.30 THB (bull case); at 29.00 THB, 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 3% below its 52-week high and 52% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at 17%, KLINIQ screens cheaper 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.
All 26 models by family
Widest divergence: DCF Models (58.79 THB) versus Asset-Based (5.40 THB). Highest evidence: Residual Income (76).
Notify me when KLINIQ reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 70 · Market factors (momentum, volatility) 74
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
The Klinique Medical Clinic Public Company Limited provides skin medical treatment services under the Klinique brand name in Thailand.
Full company description
The Klinique Medical Clinic Public Company Limited provides skin medical treatment services under the Klinique brand name in Thailand. Its services include face lift, acne, pimples, and acne scars, skin tightening, filler, fat dissolving injection, laser hair removal, skin treatment, skin injection, mesofront, mesotherapy, and rhinoplasty, as well as nose, eye, and facial surgery. The company also offers skin medical services and distribution of cosmetics and medical cosmetics, and surgery services. The Klinique Medical Clinic Public Company Limited was founded in 2009 and is based in Bangkok, Thailand.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
The Klinique Medical Clinic Public Company reported revenue of 3.6B THB in FY2025 versus 950M THB in FY2021, a compound +39.1%/yr. Reported net income was 364M THB in FY2025, compounding +29.5%/yr from FY2021.
of which total revenue +19.4 pp · buybacks/dilution −16.5 pp
Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).
Watch KLINIQ: get an alert when its fair value changes →
Peer Group
Personal Services · 42 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.
Valuation Multiples vs Personal Services median · lower = cheaper
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.
Insider activity: 30/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Personal Services stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Rollins, Inc ROL | $44.47 | $21.11 | -53% |
| Service Corporation SCI | $78.72 | $39.27 | -50% |
| Frontdoor, Inc FTDR | $75.69 | $75.55 | -0% |
| H&R Block, Inc HRB | $41.14 | $78.83 | +92% |
| Bright Horizons Family Solutions Inc BFAM | $73.99 | $62.41 | -16% |
| Fu Shou Yuan International Group 1448 | HK$2.64 | HK$4.20 | +59% |
| Lungyen Life Service Corporation 5530 | 48.60 TWD | 31.33 TWD | -36% |
| Carriage Services, Inc CSV | $38.29 | $26.63 | -30% |
| Musti Group MUSTI | €14.35 | €14.08 | -2% |
| Uniao Pet Participacoes S.A AUAU3 | R$3.08 | R$1.37 | -56% |
Compare The Klinique Medical Clinic Public Company with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is The Klinique Medical Clinic Public Company (KLINIQ) overvalued or undervalued?
What is the fair value of KLINIQ?
What is the quality score of KLINIQ?
What is the revenue of The Klinique Medical Clinic Public Company (KLINIQ)?
What is the net profit margin of KLINIQ?
Does The Klinique Medical Clinic Public Company pay a dividend?
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.
Track The Klinique Medical Clinic 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.