C

CH Karnchang PCL
SET:CK

Watchlist Manager
CH Karnchang PCL
SET:CK
Watchlist
Price: 18.2 THB Market Closed
Market Cap: 30.8B THB
Have any thoughts about
CH Karnchang PCL?
Write Note

Relative Value

The Relative Value of one CK stock under the Base Case scenario is 25.13 THB. Compared to the current market price of 18.2 THB, CH Karnchang PCL is Undervalued by 28%.

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.

CK Relative Value
Base Case
25.13 THB
Undervaluation 28%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
41
Median 3Y
1.5
Median 5Y
1.5
Industry
0.8
Forward
0.8
vs History
95
vs Industry
21
Median 3Y
28.1
Median 5Y
27.9
Industry
15.3
Forward
17.1
vs History
17
vs Industry
Median 3Y
-7.2
Median 5Y
-6.3
Industry
8.9
vs History
17
vs Industry
Median 3Y
-12
Median 5Y
-9.4
Industry
13.1
vs History
80
vs Industry
38
Median 3Y
1.4
Median 5Y
1.3
Industry
1.2
vs History
98
vs Industry
23
Median 3Y
3.5
Median 5Y
3.1
Industry
1
Forward
1.6
vs History
98
vs Industry
6
Median 3Y
48.4
Median 5Y
39.4
Industry
5.2
vs History
98
vs Industry
6
Median 3Y
70.5
Median 5Y
90.2
Industry
9.7
Forward
22.5
vs History
46
vs Industry
3
Median 3Y
82.9
Median 5Y
-151.4
Industry
12.4
Forward
43.4
vs History
17
vs Industry
Median 3Y
-15
Median 5Y
-12.4
Industry
10.1
vs History
17
vs Industry
Median 3Y
-12.9
Median 5Y
-11.9
Industry
12.6
vs History
98
vs Industry
40
Median 3Y
0.9
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

CK Competitors Multiples
CH Karnchang 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
CH Karnchang PCL
SET:CK
30.8B THB 0.8 17.4 36.3 74
IN
Larsen and Toubro Ltd
F:LTO
56.9B EUR 2.1 37.2 21.4 25.5
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2.1 37 21.3 25.3
FR
Vinci SA
PAR:DG
56.2B EUR 0.8 12.2 6.2 9.1
US
Quanta Services Inc
NYSE:PWR
47.6B USD 2.1 58.8 26.9 42.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
250.6B CNY 0.1 5 7.4 7.4
NL
Ferrovial SE
AEX:FER
28.6B EUR 3.2 37.9 30.4 46.8
ES
Ferrovial SA
MAD:FER
29.2B EUR 3.3 38.6 30.9 47.5
CA
WSP Global Inc
TSX:WSP
31.6B CAD 2.1 49 16.6 25.9
US
EMCOR Group Inc
NYSE:EME
21.3B USD 1.5 23 14.7 16.3
CN
China Railway Group Ltd
SSE:601390
142.1B CNY 0.1 4.9 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
CH Karnchang PCL
SET:CK
Average EV/EBITDA: 20.3
36.3
29%
1.3
IN
Larsen and Toubro Ltd
F:LTO
21.4
71%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
21.3
71%
0.3
FR
Vinci SA
PAR:DG
6.2
19%
0.3
US
Quanta Services Inc
NYSE:PWR
26.9
72%
0.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
34%
0.2
NL
Ferrovial SE
AEX:FER
30.4
68%
0.4
ES
Ferrovial SA
MAD:FER
30.9
68%
0.5
CA
WSP Global Inc
TSX:WSP
16.6
42%
0.4
US
EMCOR Group Inc
NYSE:EME
14.7
60%
0.2
CN
China Railway Group Ltd
SSE:601390
10.7
40%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
CH Karnchang PCL
SET:CK
Average EV/EBIT: 30.1
74
114%
0.6
IN
Larsen and Toubro Ltd
F:LTO
25.5
79%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
25.3
79%
0.3
FR
Vinci SA
PAR:DG
9.1
25%
0.4
US
Quanta Services Inc
NYSE:PWR
42.7
84%
0.5
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
22%
0.3
NL
Ferrovial SE
AEX:FER
46.8
106%
0.4
ES
Ferrovial SA
MAD:FER
47.5
106%
0.4
CA
WSP Global Inc
TSX:WSP
25.9
69%
0.4
US
EMCOR Group Inc
NYSE:EME
16.3
56%
0.3
CN
China Railway Group Ltd
SSE:601390
10.7
15%
0.7

See Also

Discover More
Back to Top