A

Applied DB PCL
SET:ADB

Watchlist Manager
Applied DB PCL
SET:ADB
Watchlist
Price: 0.86 THB
Market Cap: 624.4m THB
Have any thoughts about
Applied DB PCL?
Write Note

Relative Value

The Relative Value of one ADB stock under the Base Case scenario is 1.39 THB. Compared to the current market price of 0.86 THB, Applied DB PCL is Undervalued by 38%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADB Relative Value
Base Case
1.39 THB
Undervaluation 38%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
90
Median 3Y
0.5
Median 5Y
0.4
Industry
1.5
vs History
vs Industry
Median 3Y
-15.9
Median 5Y
6.6
Industry
22.3
vs History
60
vs Industry
68
Median 3Y
3.6
Median 5Y
4.3
Industry
13.6
vs History
73
vs Industry
45
Median 3Y
8.8
Median 5Y
18
Industry
20.8
vs History
69
vs Industry
76
Median 3Y
1.4
Median 5Y
1.3
Industry
1.7
vs History
69
vs Industry
79
Median 3Y
0.7
Median 5Y
0.7
Industry
1.7
vs History
63
vs Industry
55
Median 3Y
7.1
Median 5Y
5.8
Industry
7.5
vs History
55
vs Industry
17
Median 3Y
22.4
Median 5Y
15.9
Industry
13.8
vs History
25
vs Industry
3
Median 3Y
37.7
Median 5Y
13.9
Industry
18.2
vs History
49
vs Industry
54
Median 3Y
6.4
Median 5Y
6.8
Industry
14.5
vs History
38
vs Industry
38
Median 3Y
5.8
Median 5Y
8.1
Industry
19.8
vs History
68
vs Industry
67
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

ADB Competitors Multiples
Applied DB PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Applied DB PCL
SET:ADB
624.4m THB 0.4 -81.8 15 89.2
US
Sherwin-Williams Co
NYSE:SHW
97.9B USD 4.2 38.3 24.5 28.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.2T JPY 4.5 21.8 9.8 12.9
US
Ecolab Inc
NYSE:ECL
70.4B USD 4.5 34.5 21.9 29.8
CH
Givaudan SA
SIX:GIVN
35.4B CHF 5 34.3 24.1 30.7
US
Dupont De Nemours Inc
NYSE:DD
34.7B USD 2.8 43.5 13.5 22.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
245.1B CNY 1.3 16.1 17.3 17.3
CH
DSM-Firmenich AG
AEX:DSFIR
27.3B EUR 2.6 12.8 32.3 -63.3
US
PPG Industries Inc
NYSE:PPG
28.7B USD 1.6 19.3 11.7 14.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.4T INR 6.7 46.9 32.9 37.3
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9

See Also

Discover More
Back to Top