A

After You Public Co Ltd
SET:AU

Watchlist Manager
After You Public Co Ltd
SET:AU
Watchlist
Price: 11 THB 2.8% Market Closed
Market Cap: 9B THB
Have any thoughts about
After You Public Co Ltd?
Write Note

Relative Value

The Relative Value of one AU stock under the Base Case scenario is 12.05 THB. Compared to the current market price of 11 THB, After You Public Co Ltd is Undervalued by 9%.

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
12.05 THB
Undervaluation 9%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
14
Median 3Y
8.5
Median 5Y
8.3
Industry
1.4
Forward
5.7
vs History
73
vs Industry
17
Median 3Y
61.8
Median 5Y
62.3
Industry
20.7
Forward
34.1
vs History
79
vs Industry
19
Median 3Y
30.9
Median 5Y
33.6
Industry
9.5
vs History
82
vs Industry
17
Median 3Y
69.6
Median 5Y
73.1
Industry
19.6
vs History
44
vs Industry
12
Median 3Y
9.1
Median 5Y
9.3
Industry
2.2
vs History
69
vs Industry
17
Median 3Y
8.2
Median 5Y
8.2
Industry
1.9
Forward
5.5
vs History
71
vs Industry
25
Median 3Y
12.8
Median 5Y
12.9
Industry
3.9
vs History
77
vs Industry
27
Median 3Y
25.2
Median 5Y
28.5
Industry
10.7
Forward
16.1
vs History
73
vs Industry
22
Median 3Y
46.5
Median 5Y
49
Industry
16.2
Forward
41
vs History
76
vs Industry
26
Median 3Y
29.8
Median 5Y
32.7
Industry
11.5
vs History
82
vs Industry
29
Median 3Y
41
Median 5Y
45.9
Industry
17.2
vs History
30
vs Industry
6
Median 3Y
9.4
Median 5Y
9.3
Industry
1.3

Multiples Across Competitors

AU Competitors Multiples
After You Public Co Ltd 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
After You Public Co Ltd
SET:AU
9B THB 6.5 39.4 18.8 30
US
McDonald's Corp
NYSE:MCD
208B USD 8 25.2 17.7 20.8
US
Starbucks Corp
NASDAQ:SBUX
116.2B USD 3.2 30.9 18.9 24.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
84.6B USD 7.7 57 37.2 43.9
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.6 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.9B USD 5.2 24.8 19.3 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.9 24.5 17.7 19.5
US
Darden Restaurants Inc
NYSE:DRI
19.9B USD 1.7 19.1 11.6 15.6
CN
Yum China Holdings Inc
NYSE:YUMC
17.9B USD 1.6 20.1 9.7 13.7
US
CAVA Group Inc
NYSE:CAVA
16.6B USD 18.2 309.1 160.5 373.6
US
Domino's Pizza Inc
NYSE:DPZ
15.7B USD 3.4 27.4 21.4 23.6

See Also

Discover More
Back to Top