A

Asset World Corp PCL
SET:AWC

Watchlist Manager
Asset World Corp PCL
SET:AWC
Watchlist
Price: 3.62 THB 1.69% Market Closed
Market Cap: 115.9B THB
Have any thoughts about
Asset World Corp PCL?
Write Note

Relative Value

The Relative Value of one AWC stock under the Base Case scenario is 3.09 THB. Compared to the current market price of 3.62 THB, Asset World Corp PCL is Overvalued by 15%.

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.

AWC Relative Value
Base Case
3.09 THB
Overvaluation 15%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
7
Median 3Y
13.5
Median 5Y
14.4
Industry
1.4
Forward
6.8
vs History
69
vs Industry
26
Median 3Y
28.8
Median 5Y
27.4
Industry
20.2
Forward
54.5
vs History
92
vs Industry
12
Median 3Y
32
Median 5Y
33.4
Industry
9.8
vs History
50
vs Industry
22
Median 3Y
25.3
Median 5Y
24.5
Industry
18.6
vs History
93
vs Industry
53
Median 3Y
1.8
Median 5Y
1.8
Industry
2.2
vs History
93
vs Industry
5
Median 3Y
18.8
Median 5Y
18.8
Industry
1.9
Forward
9.5
vs History
93
vs Industry
6
Median 3Y
37.2
Median 5Y
39
Industry
3.8
vs History
93
vs Industry
8
Median 3Y
55.8
Median 5Y
59.6
Industry
10.7
Forward
24.3
vs History
60
vs Industry
9
Median 3Y
56.4
Median 5Y
51.4
Industry
16.5
Forward
34.6
vs History
92
vs Industry
9
Median 3Y
45.2
Median 5Y
45.2
Industry
11.9
vs History
7
vs Industry
6
Median 3Y
-59.7
Median 5Y
-60.2
Industry
17.4
vs History
92
vs Industry
51
Median 3Y
1.4
Median 5Y
1.4
Industry
1.3

Multiples Across Competitors

AWC Competitors Multiples
Asset World Corp 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
Asset World Corp PCL
SET:AWC
115.9B THB 7.7 21.7 28.7 42.5
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.8 155.3 195.9
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.9 46.7 45.4 47.1
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.6 28.9 30.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
257.3B MYR 9 986.9 -11 074.5 -11 020.4 -8 750.2
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
Asset World Corp PCL
SET:AWC
Average EV/EBITDA: 83.8
28.7
112%
0.3
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.3
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45.4
214%
0.2
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 020.4 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.8
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
Asset World Corp PCL
SET:AWC
Average EV/EBIT: 133.2
42.5
149%
0.3
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.9
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
47.1
120%
0.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.7
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 750.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
17
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6

See Also

Discover More
Back to Top