E

Erawan Group PCL
SET:ERW

Watchlist Manager
Erawan Group PCL
SET:ERW
Watchlist
Price: 3.9 THB 4.28% Market Closed
Market Cap: 19.1B THB
Have any thoughts about
Erawan Group PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one ERW stock under the Base Case scenario is 7.55 THB. Compared to the current market price of 3.9 THB, Erawan Group PCL is Undervalued by 48%.

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.

ERW Relative Value
Base Case
7.55 THB
Undervaluation 48%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

2.5
P/S
P/S
Price to Sales
2.5
vs History
69
vs Industry
26
Median 3Y
3.9
Median 5Y
3.4
Industry
1.4
Forward
2.4
More Details
17.1
P/E
P/E
Price to Earnings
17.1
vs History
38
vs Industry
31
Median 3Y
17.1
Median 5Y
-5.3
Industry
20.3
Forward
20.1
More Details
7.2
P/OCF
P/OCF
Price to OCF
7.2
vs History
46
vs Industry
44
Median 3Y
8.9
Median 5Y
7.2
Industry
9.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
-10.1
Median 5Y
-5.3
Industry
18.9
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
50
vs Industry
32
Median 3Y
3.2
Median 5Y
2.7
Industry
2.2
More Details
4.3
EV/S
EV/S
Enterprise Value to Sales
4.3
vs History
79
vs Industry
19
Median 3Y
5.8
Median 5Y
5.8
Industry
1.9
Forward
4
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
24
Median 3Y
10.4
Median 5Y
11
Industry
3.9
More Details
12.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.8
vs History
47
vs Industry
30
Median 3Y
14.1
Median 5Y
13
Industry
10.7
Forward
12.7
More Details
20.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.6
vs History
41
vs Industry
26
Median 3Y
21.7
Median 5Y
18
Industry
16.4
Forward
20.9
More Details
12.1
EV/OCF
EV/OCF
Enterprise Value to OCF
12.1
vs History
50
vs Industry
32
Median 3Y
13.9
Median 5Y
13.2
Industry
11.9
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
0
Median 3Y
-22.4
Median 5Y
-24.3
Industry
17.3
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
41
vs Industry
40
Median 3Y
1.5
Median 5Y
1.4
Industry
1.3
More Details

Multiples Across Competitors

ERW Competitors Multiples
Erawan Group PCL 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
Erawan Group PCL
SET:ERW
19.1B THB 2.5 17.1 12.8 20.6
US
Booking Holdings Inc
NASDAQ:BKNG
166.4B USD 7.2 33.1 23.5 25.6
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 264 154.8 195.4
US
Airbnb Inc
NASDAQ:ABNB
84.5B USD 7.8 46.1 44.6 46.2
US
Marriott International Inc
NASDAQ:MAR
78.4B USD 3.2 28.3 22.4 24.1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
62.3B USD 3.9 23.9 14.3 19.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
60.8B USD 5.5 51.8 28.5 30.2
CN
Trip.com Group Ltd
HKEX:9961
364B HKD 7 24.3 19.7 21
US
Carnival Corp
NYSE:CCL
31.6B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
22.7B GBP 1.2 31.5 488.3 906.9
US
Expedia Group Inc
NASDAQ:EXPE
23.8B USD 1.8 22.5 10.2 15.8

See Also

Summary
ERW intrinsic value, competitors valuation, and company profile.
DCF Valuation
ERW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ERW stock valuation using valuation multiples.
Wall Street Estimates
ERW 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
ERW 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 211,500+ 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.