Beryl 8 Plus PCL (SET:BE8)

Watchlist Manager

Watchlist

Price: 13.3 THB 2.31%

Market Cap: 3.5B THB

Have any thoughts about
Beryl 8 Plus PCL?

Write Note

Section:

Relative Value

The Relative Value of one BE8 stock under the Base Case scenario is 26.51 THB. Compared to the current market price of 13.3 THB, Beryl 8 Plus PCL is Undervalued by 50%.

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.

What is Relative Valuation?

How is Relative Value calculated?

BE8 Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.5

P/S

vs History	92
vs Industry	52

Median 5Y

8.2

Industry

2.4

Forward

1.4

More Details

16.4

P/E

vs History	92
vs Industry	32

Median 5Y

62.5

Industry

23.3

Forward

20.1

More Details

13.6

P/OCF

vs History	92
vs Industry	32

Median 5Y

267.6

Industry

17.2

More Details

56.3

P/FCFE

vs History	57
vs Industry	9

Median 5Y

74.3

Industry

21.8

More Details

1.3

P/B

vs History	92
vs Industry	60

Median 5Y

4.8

Industry

2.9

More Details

1.5

EV/S

vs History	92
vs Industry	47

Median 5Y

8.4

Industry

2.4

Forward

1.5

More Details

5.7

EV/GP

vs History	92
vs Industry	30

Median 5Y

27.7

Industry

4.9

More Details

10.3

EV/EBITDA

vs History	92
vs Industry	31

Median 5Y

48.4

Industry

12.9

Forward

12.2

More Details

12.8

EV/EBIT

vs History	92
vs Industry	29

Median 5Y

53.6

Industry

16.6

Forward

15.3

More Details

14.1

EV/OCF

vs History	92
vs Industry	30

Median 5Y

255.2

Industry

16.1

More Details

16.9

EV/FCFF

vs History	73
vs Industry	26

Median 5Y

47.8

Industry

More Details

1.1

EV/IC

vs History	92
vs Industry	59

Median 5Y

3.8

Industry

2.5

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	B	Beryl 8 Plus PCL SET:BE8	3.5B THB	1.5	16.4	10.3	12.8
IE		Accenture PLC NYSE:ACN	224.4B USD	3.5	30.9	18	21.9
US		International Business Machines Corp NYSE:IBM	206.2B USD	3.3	32.2	17.8	27.1
IN		Tata Consultancy Services Ltd NSE:TCS	15.4T INR	6.2	32.4	22.3	24.1
IN		Infosys Ltd NSE:INFY	7.9T INR	5	29.2	20.6	23.5
IN		HCL Technologies Ltd NSE:HCLTECH	5.2T INR	4.5	30.6	20	24.1
US		Gartner Inc NYSE:IT	40.3B USD	6.6	37.9	30.4	35.7
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	39.5B USD	2	17.5	12.9	12.9
IN		Wipro Ltd NSE:WIPRO	3T INR	3.4	25.4	15	18.4
JP		Fujitsu Ltd TSE:6702	5.1T JPY	1.3	19	12.8	25.7
FR		Capgemini SE PAR:CAP	26.6B EUR	1.2	15.8	8.8	11.2

				Revenue Growth
TH	B	Beryl 8 Plus PCL SET:BE8	Average P/S: 3.5 1.5	27%
IE		Accenture PLC NYSE:ACN	3.5	24%
US		International Business Machines Corp NYSE:IBM	3.3	12%
IN		Tata Consultancy Services Ltd NSE:TCS	6.2	28%
IN		Infosys Ltd NSE:INFY	5	26%
IN		HCL Technologies Ltd NSE:HCLTECH	4.5	32%
US		Gartner Inc NYSE:IT	6.6	28%
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	2	17%
IN		Wipro Ltd NSE:WIPRO	3.4	17%
JP		Fujitsu Ltd TSE:6702	1.3	6%
FR		Capgemini SE PAR:CAP	1.2	9%

				Earnings Growth
TH	B	Beryl 8 Plus PCL SET:BE8	Average P/E: 26.1 16.4	27%
IE		Accenture PLC NYSE:ACN	30.9	34%
US		International Business Machines Corp NYSE:IBM	32.2	38%
IN		Tata Consultancy Services Ltd NSE:TCS	32.4	34%
IN		Infosys Ltd NSE:INFY	29.2	29%
IN		HCL Technologies Ltd NSE:HCLTECH	30.6	38%
US		Gartner Inc NYSE:IT	37.9	36%
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	17.5	30%
IN		Wipro Ltd NSE:WIPRO	25.4	36%
JP		Fujitsu Ltd TSE:6702	19	25%
FR		Capgemini SE PAR:CAP	15.8	40%

				EBITDA Growth
TH	B	Beryl 8 Plus PCL SET:BE8	Average EV/EBITDA: 17.2 10.3	18%
IE		Accenture PLC NYSE:ACN	18	26%
US		International Business Machines Corp NYSE:IBM	17.8	36%
IN		Tata Consultancy Services Ltd NSE:TCS	22.3	33%
IN		Infosys Ltd NSE:INFY	20.6	34%
IN		HCL Technologies Ltd NSE:HCLTECH	20	32%
US		Gartner Inc NYSE:IT	30.4	42%
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	12.9	18%
IN		Wipro Ltd NSE:WIPRO	15	24%
JP		Fujitsu Ltd TSE:6702	12.8	27%
FR		Capgemini SE PAR:CAP	8.8	17%

				EBIT Growth
TH	B	Beryl 8 Plus PCL SET:BE8	Average EV/EBIT: 21.6 12.8	37%
IE		Accenture PLC NYSE:ACN	21.9	29%
US		International Business Machines Corp NYSE:IBM	27.1	47%
IN		Tata Consultancy Services Ltd NSE:TCS	24.1	37%
IN		Infosys Ltd NSE:INFY	23.5	36%
IN		HCL Technologies Ltd NSE:HCLTECH	24.1	33%
US		Gartner Inc NYSE:IT	35.7	41%
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	12.9	20%
IN		Wipro Ltd NSE:WIPRO	18.4	28%
JP		Fujitsu Ltd TSE:6702	25.7	N/A
FR		Capgemini SE PAR:CAP	11.2	26%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Beryl 8 Plus PCL
SET:BE8

Relative Value

Valuation Multiples

Multiples Across Competitors

BE8 Competitors Multiples
Beryl 8 Plus PCL Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	12.1 33
Price Target

Beryl 8 Plus PCL SET:BE8

Relative Value

Valuation Multiples

Multiples Across Competitors

BE8 Competitors Multiples Beryl 8 Plus PCL Competitors

See Also

Company

Help

Tools

Stocks

Beryl 8 Plus PCL
SET:BE8

BE8 Competitors Multiples
Beryl 8 Plus PCL Competitors