Airports of Thailand PCL
SET:AOT

Watchlist Manager
Airports of Thailand PCL Logo
Airports of Thailand PCL
SET:AOT
Watchlist
Price: 61.25 THB -0.41% Market Closed
Market Cap: 875B THB
Have any thoughts about
Airports of Thailand PCL?
Write Note

Relative Value

The Relative Value of one AOT stock under the Base Case scenario is 52.75 THB. Compared to the current market price of 61.25 THB, Airports of Thailand PCL is Overvalued by 14%.

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.

AOT Relative Value
Base Case
52.75 THB
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
2
Median 3Y
32.7
Median 5Y
26.4
Industry
2.1
Forward
12.9
vs History
31
vs Industry
7
Median 3Y
-52.5
Median 5Y
32.8
Industry
14.2
Forward
43.7
vs History
52
vs Industry
6
Median 3Y
26.6
Median 5Y
27.9
Industry
7.6
vs History
20
vs Industry
5
Median 3Y
-42.1
Median 5Y
-31.6
Industry
12.7
vs History
52
vs Industry
2
Median 3Y
8.6
Median 5Y
7.7
Industry
1.3
vs History
90
vs Industry
4
Median 3Y
34.3
Median 5Y
27.7
Industry
2.8
Forward
13.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.5
vs History
52
vs Industry
14
Median 3Y
24.8
Median 5Y
25.1
Industry
9.9
Forward
23.2
vs History
36
vs Industry
11
Median 3Y
32.2
Median 5Y
31.5
Industry
12.6
Forward
32
vs History
50
vs Industry
9
Median 3Y
28.1
Median 5Y
28.1
Industry
10
vs History
30
vs Industry
6
Median 3Y
-45.2
Median 5Y
-32.3
Industry
15.2
vs History
88
vs Industry
4
Median 3Y
5.5
Median 5Y
5.6
Industry
1

Multiples Across Competitors

AOT Competitors Multiples
Airports of Thailand 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
Airports of Thailand PCL
SET:AOT
875B THB 13.3 47.7 24.6 34.6
ES
Aena SME SA
MAD:AENA
30.1B EUR 5.3 15.5 9.8 13
CN
Shanghai International Airport Co Ltd
SSE:600009
86.6B CNY 7.1 53.6 47.4 47.4
FR
Aeroports de Paris SA
PAR:ADP
10.7B EUR 1.8 14 8.6 12.6
IN
GMR Infrastructure Ltd
NSE:GMRINFRA
835.9B INR 8.7 -97.1 34.3 71.9
MX
Grupo Aeroportuario del Pacifico SAB de CV
BMV:GAPB
167.2B MXN 5 19.1 10.7 12.7
NZ
Auckland International Airport Ltd
NZX:AIA
13B NZD 14.6 2 372.1 33.4 33.4
MX
Grupo Aeroportuario del Sureste SAB de CV
BMV:ASURB
149.2B MXN 5.1 11.8 7.5 8.5
CH
Flughafen Zuerich AG
SIX:FHZN
6.3B CHF 4.9 20 11 18
IN
GMR Airports Infrastructure Ltd
BSE:532754
565.4B INR 5.9 -65.7 26.2 54.8
DE
Fraport Frankfurt Airport Services Worldwide AG
XMUN:FRA
4.6B EUR 1.1 10.1 10.3 17.4

See Also

Discover More
Back to Top