LDC Dental Public Company Limited (LDC) fair value: what the stock is really worth
As of Oct 9, 2026: fair value of LDC Dental Public Company Limited THB 0.36, price THB 0.23, upside +56.5%, quality 37 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
LDC Dental Public Company Limited operates a dental clinic center in Thailand. It offers dentistry services, including orthodontics, implants, cosmetic and pedodontist dentistry, prosthodontics, endodontics, oral surgery, periodontics, orthodontics, restoratives, and preventative dentistry, as well as x-ray services; and sells dental-related products.
Show more
LDC Dental Public Company Limited operates a dental clinic center in Thailand. It offers dentistry services, including orthodontics, implants, cosmetic and pedodontist dentistry, prosthodontics, endodontics, oral surgery, periodontics, orthodontics, restoratives, and preventative dentistry, as well as x-ray services; and sells dental-related products. The company was founded in 1992 and is headquartered in Samut Prakan, Thailand.
Stock analysis
LDC Dental Public Company Limited (LDC) currently trades at 0.2300 THB, while our model-based Fair Value estimate is 0.3600 THB, implying the stock looks roughly 36.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.4000 THB per share, and 7 of the 11 models we run sit above the 0.2300 THB price.
Bear case: the Multiples group reads lowest at 0.0700 THB, and 4 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.2700 THB (bear) to 0.5200 THB (bull), the price of 0.2300 THB sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 37/100 (below-average quality), in the Healthcare sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
LDC Dental Public Company Limited reported revenue of 315M THB in FY2025 versus 367M THB in FY2021, a compound −3.8%/yr. Reported net income was −17.9M THB in FY2025.
Key figures
Market cap 140M THB (≈ $4.2M) · P/S ratio 0.42 · EPS (TTM) −0.0300 THB · Net margin −5.7% · Return on equity −7.9% · Return on assets (EBIT) 3.0% · Operating margin 2.7% · Revenue (TTM) 318M THB.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at 6% fair-value upside, at 57%, LDC screens cheaper than that median.
Fair Value models
Bear 0.2700 THBFair Value 0.3600 THBBull 0.5200 THB
Price 0.2300 THB · Upside +56.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.18/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−11.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−9.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−5.7%
Start year 2020 (pandemic). Over 10 years: +0.0% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−1.1% (2020) → −2.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+13.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +12.4% a year for the price.
Compare LDC Dental Public Company Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Medical Care Facilities · 244 stocks
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score37 · Bottom 25%
Fair Value upside+56.5% · Top 25%
Profitability
Return on assets0.0% · Bottom 25%
Net margin (TTM)−5.9% · Bottom 25%
Operating margin (TTM)2.7% · Bottom 25%
Growth and dividend
Revenue growth8.8% · Above median
Balance sheet
Debt / equity0.12× · Below median
Valuation Multiplesvs Medical Care Facilities median · lower = cheaper
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). "LDC Dental Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/LDC
Frequently asked questions
Is LDC Dental Public Company Limited (LDC) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 0.3600 THB versus a price of 0.2300 THB, about +57% upside (undervalued).
What is the fair value of LDC?
Our model-based fair value for LDC Dental Public Company Limited is 0.3600 THB (as of Oct 3, 2026), built from audited fundamentals. The current price: 0.2300 THB.
What is the quality score of LDC?
LDC Dental Public Company Limited has a Quality Score of 37/100. 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 price target for LDC Dental Public Company Limited (LDC)?
Our model-based price target is the fair value of 0.3600 THB (as of Oct 3, 2026) from 11 valuation models. Cautious scenario 0.2700 THB, optimistic scenario 0.5200 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the LDC Dental Public Company Limited stock forecast for 2026?
Our models put fair value at 0.3600 THB, about +57% upside versus a price of 0.2300 THB (undervalued). Cautious scenario 0.2700 THB, optimistic scenario 0.5200 THB. The calculation is refreshed regularly with new filings.
What is the revenue of LDC Dental Public Company Limited (LDC)?
LDC Dental Public Company Limited reported trailing-twelve-month revenue of about 318M THB (latest available figure, as of Oct 3, 2026).
What growth is priced into LDC Dental Public Company Limited (LDC)?
For today's price to be fair in a discounted-cash-flow model, LDC Dental Public Company Limited would have to grow free cash flow by +13.8 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -5.7 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of LDC use?
Our models discount LDC Dental Public Company Limited at 10.3 %: a base by market capitalisation (nano), damped by beta 0.55, country premium for Thailand. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For LDC Dental Public Company Limited that is +13.8 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has LDC Dental Public Company Limited (LDC) delivered so far?
Over the past 5 years revenue at LDC Dental Public Company Limited grew -5.7 % a year. The price currently implies +13.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of LDC Dental Public Company Limited (LDC) growing?
The median revenue growth in the sector is +5.3 % a year. That is the yardstick for the growth priced into LDC Dental Public Company Limited (+13.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of LDC Dental Public Company Limited (LDC)?
The free-cash-flow yield on the price is 3.41 %: that much free cash flow LDC Dental Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of LDC Dental Public Company Limited (LDC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For LDC Dental Public Company Limited it is 0.3600 THB per share (as of Oct 3, 2026), against a price of 0.2300 THB. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is LDC Dental Public Company Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, LDC trades below its calculated fair value: price 0.2300 THB, fair value 0.3600 THB, a gap of about +57% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of LDC?
No. The price is what the market pays today (0.2300 THB); the fair value is what the company's own numbers justify (0.3600 THB). For LDC Dental Public Company Limited the two are 0.1300 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is LDC Dental Public Company Limited worth?
The market values LDC Dental Public Company Limited at about 140M THB (market capitalisation, as of Oct 3, 2026). Per share that is 0.2300 THB; our models calculate a fair value of 0.3600 THB per share.
What do the bullish and bearish scenarios say about LDC?
Our models span a range for LDC Dental Public Company Limited: cautious scenario 0.2700 THB, base 0.3600 THB, optimistic 0.5200 THB per share (as of Oct 3, 2026, price 0.2300 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of LDC Dental Public Company Limited (LDC)?
Balance-sheet figures for LDC Dental Public Company Limited (as of Oct 3, 2026): return on equity −7.9%, debt of 0.12 per unit of equity. They feed the Quality Score of 37/100, which measures business quality independently of the share price.
How far is LDC from its 52-week high?
LDC Dental Public Company Limited trades at 0.2300 THB, about 38% below its 52-week high of 0.3700 THB and 5% above the low of 0.2200 THB (as of Oct 9, 2026). Distance from the high says nothing about value: that is what the fair value of 0.3600 THB is for.
Which stocks are comparable to LDC Dental Public Company Limited?
From the same area (Healthcare) we also value HCA Healthcare, Inc, Fresenius SE, Dr. Sulaiman Al Habib Medical Services Group, Tenet Healthcare Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is LDC Dental Public Company Limited stock attractive at the current price?
The data as of Oct 3, 2026: price 0.2300 THB, calculated fair value 0.3600 THB (+57%), Quality Score 37/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of LDC calculated?
We run LDC Dental Public Company Limited through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 0.3600 THB, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.9 % above its aggregate fair value. LDC Dental Public Company Limited currently trades 36 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of LDC Dental Public Company Limited (LDC)?
The closing price on Oct 9, 2026 was 0.2300 THB. Our model-based fair value is 0.3600 THB, about +57% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with LDC Dental Public Company Limited right now?
The large discount to fair value meets weak quality (37/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (0.2700 THB). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (0.2700 THB to 0.5200 THB) leaves room in how you read the outcome.
Key figures of LDC Dental Public Company Limited
How large is the market capitalisation of LDC Dental Public Company Limited (LDC)?
The market capitalisation of LDC Dental Public Company Limited is 140M THB (≈ $4.2M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of LDC Dental Public Company Limited (LDC)?
The price-to-sales ratio of LDC Dental Public Company Limited is 0.42 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of LDC Dental Public Company Limited (LDC)?
Earnings per share at LDC Dental Public Company Limited are −0.0300 THB. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of LDC Dental Public Company Limited (LDC)?
The net margin of LDC Dental Public Company Limited is −5.7% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of LDC Dental Public Company Limited (LDC)?
The return on equity (ROE) of LDC Dental Public Company Limited is −7.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of LDC Dental Public Company Limited (LDC)?
On an EBIT basis the return on assets of LDC Dental Public Company Limited is 3.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of LDC Dental Public Company Limited (LDC)?
The operating margin of LDC Dental Public Company Limited is 2.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at LDC Dental Public Company Limited (LDC)?
Revenue at LDC Dental Public Company Limited is growing +8.8% versus a year earlier (3y avg −9.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at LDC Dental Public Company Limited (LDC)?
Earnings per share at LDC Dental Public Company Limited are growing −65.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does LDC Dental Public Company Limited (LDC) carry?
The net debt of LDC Dental Public Company Limited is 395M THB (fiscal year 2025, ≈ 82.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch LDC Dental Public Company Limited in the live analysis
One click puts LDC Dental Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
