SBC Medical Group Holdings Inc (SBCWW)
Services-Offices & Clinics of Doctors of Medicine · Healthcare · $1.0B
Intrinsic Value (Consensus)
$5.86
Current Price
$10.00
Margin of Safety
-41.4%
41.4% Above Intrinsic Value
Value: $6
Price: $10
Valuation Model Estimates
Current Price: $10.00
DCF (Discounted Cash Flow)
$3.36
Graham Number
$5.22
Earnings Power Value
$4.85
Relative Value (P/E)
$10.00
Dividend Discount Model
Not applicable
—
Consensus Value
$5.86
Model Assumptions
Discount Rate
10.3%
Growth Rate
4.2%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.50
- EPS (Forward)
- $0.52
- Book Value
- $2.42
- P/E Ratio
- 20.0
- Forward P/E
- 19.2
- PEG Ratio
- —
- ROE
- 20.5%
- Debt/Equity
- 17%
- Revenue Growth
- -15.5%
- Earnings Growth
- 4.2%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance