A

After You Public Co Ltd
SET:AU

Watchlist Manager
After You Public Co Ltd
SET:AU
Watchlist
Price: 10.9 THB 0.93% Market Closed
Market Cap: 8.9B THB
Have any thoughts about
After You Public Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one AU stock under the Base Case scenario is 12.66 THB. Compared to the current market price of 10.9 THB, After You Public Co Ltd is Undervalued 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.

AU Relative Value
Base Case
12.66 THB
Undervaluation 14%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

6.1
P/S
P/S
Price to Sales
6.1
vs History
77
vs Industry
14
Median 3Y
8.2
Median 5Y
8.3
Industry
1.4
Forward
5.6
More Details
34.5
P/E
P/E
Price to Earnings
34.5
vs History
82
vs Industry
17
Median 3Y
60
Median 5Y
62.3
Industry
20.2
Forward
33.8
More Details
21.6
P/OCF
P/OCF
Price to OCF
21.6
vs History
77
vs Industry
19
Median 3Y
30.5
Median 5Y
33.6
Industry
9.8
More Details
41.6
P/FCFE
P/FCFE
Price to FCFE
41.6
vs History
80
vs Industry
17
Median 3Y
69.6
Median 5Y
73.1
Industry
18.6
More Details
8.7
P/B
P/B
Price to Book Value
8.7
vs History
60
vs Industry
12
Median 3Y
8.9
Median 5Y
9
Industry
2.2
More Details
5.8
EV/S
EV/S
Enterprise Value to Sales
5.8
vs History
76
vs Industry
17
Median 3Y
8
Median 5Y
8.2
Industry
1.9
Forward
5.4
More Details
8.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.9
vs History
80
vs Industry
25
Median 3Y
12.5
Median 5Y
12.9
Industry
3.8
More Details
17.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
17.1
vs History
80
vs Industry
27
Median 3Y
25
Median 5Y
28.5
Industry
10.7
Forward
15.9
More Details
26.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
26.2
vs History
82
vs Industry
22
Median 3Y
46
Median 5Y
49
Industry
16.5
Forward
23.3
More Details
20.7
EV/OCF
EV/OCF
Enterprise Value to OCF
20.7
vs History
76
vs Industry
26
Median 3Y
29.7
Median 5Y
32.7
Industry
11.9
More Details
26.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
26.5
vs History
79
vs Industry
29
Median 3Y
40
Median 5Y
44.1
Industry
17.4
More Details
9.1
EV/IC
EV/IC
Enterprise Value to IC
9.1
vs History
47
vs Industry
6
Median 3Y
9.3
Median 5Y
9.2
Industry
1.3
More Details

Multiples Across Competitors

AU Competitors Multiples
After You Public Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
After You Public Co Ltd
SET:AU
8.9B THB 6.1 34.5 17.1 26.2
US
McDonald's Corp
NYSE:MCD
210.7B USD 8.1 25.6 17.9 21
US
Starbucks Corp
NASDAQ:SBUX
101.9B USD 2.8 27.1 16.8 22
US
Chipotle Mexican Grill Inc
NYSE:CMG
84.9B USD 7.7 57.2 37.4 44
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.5 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.8B USD 5.2 24.8 19.3 20.6
CA
Restaurant Brands International Inc
NYSE:QSR
29.6B USD 3.7 23.3 17.1 18.8
US
Darden Restaurants Inc
NYSE:DRI
21.9B USD 1.9 21 13 17.7
CN
Yum China Holdings Inc
NYSE:YUMC
19.2B USD 1.7 21.5 10.5 14.8
IN
Swiggy Ltd
NSE:SWIGGY
1.3T INR 7 -35.5 -36.8 -31.4
US
Domino's Pizza Inc
NYSE:DPZ
14.9B USD 3.2 26 20.6 22.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
After You Public Co Ltd
SET:AU
Average EV/EBITDA: 18.4
17.1
73%
0.2
US
McDonald's Corp
NYSE:MCD
17.9
16%
1.1
US
Starbucks Corp
NASDAQ:SBUX
16.8
35%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
37.4
67%
0.6
UK
Compass Group PLC
LSE:CPG
14.8
78%
0.2
US
Yum! Brands Inc
NYSE:YUM
19.3
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
17.1
41%
0.4
US
Darden Restaurants Inc
NYSE:DRI
13
21%
0.6
CN
Yum China Holdings Inc
NYSE:YUMC
10.5
34%
0.3
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -36.8 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
20.6
25%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
After You Public Co Ltd
SET:AU
Average EV/EBIT: 22.9
26.2
123%
0.2
US
McDonald's Corp
NYSE:MCD
21
16%
1.3
US
Starbucks Corp
NASDAQ:SBUX
22
40%
0.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
44
74%
0.6
UK
Compass Group PLC
LSE:CPG
20.8
88%
0.2
US
Yum! Brands Inc
NYSE:YUM
20.6
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
18.8
41%
0.5
US
Darden Restaurants Inc
NYSE:DRI
17.7
21%
0.8
CN
Yum China Holdings Inc
NYSE:YUMC
14.8
33%
0.4
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -31.4 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
22.7
25%
0.9

See Also

Summary
AU intrinsic value, competitors valuation, and company profile.
DCF Valuation
AU stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AU stock valuation using valuation multiples.
Wall Street Estimates
AU price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AU stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.