E

Erawan Group PCL
SET:ERW

Watchlist Manager
Erawan Group PCL
SET:ERW
Watchlist
Price: 4.12 THB -0.96% Market Closed
Market Cap: 20.1B THB
Have any thoughts about
Erawan Group PCL?
Write Note

Relative Value

The Relative Value of one ERW stock under the Base Case scenario is 7.62 THB. Compared to the current market price of 4.12 THB, Erawan Group PCL is Undervalued by 46%.

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
7.62 THB
Undervaluation 46%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
26
Median 3Y
3.9
Median 5Y
3.4
Industry
1.4
Forward
2.5
vs History
38
vs Industry
31
Median 3Y
16.4
Median 5Y
-5.3
Industry
20.7
Forward
21.2
vs History
46
vs Industry
44
Median 3Y
8.9
Median 5Y
7.1
Industry
9.5
vs History
vs Industry
1
Median 3Y
-9.8
Median 5Y
-5.2
Industry
19.6
vs History
50
vs Industry
32
Median 3Y
3.2
Median 5Y
2.7
Industry
2.2
vs History
79
vs Industry
19
Median 3Y
5.9
Median 5Y
5.8
Industry
1.9
Forward
4.2
vs History
vs Industry
24
Median 3Y
11
Median 5Y
11
Industry
3.9
vs History
47
vs Industry
30
Median 3Y
14.1
Median 5Y
13.2
Industry
10.7
Forward
13.1
vs History
41
vs Industry
26
Median 3Y
21.7
Median 5Y
17.1
Industry
16.2
Forward
21.5
vs History
50
vs Industry
32
Median 3Y
13.9
Median 5Y
13.2
Industry
11.5
vs History
vs Industry
0
Median 3Y
-22.4
Median 5Y
-24.3
Industry
17.2
vs History
41
vs Industry
40
Median 3Y
1.5
Median 5Y
1.4
Industry
1.3

Multiples Across Competitors

ERW Competitors Multiples
Erawan Group 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
Erawan Group PCL
SET:ERW
20.1B THB 2.7 18 13.2 21.3
US
Booking Holdings Inc
NASDAQ:BKNG
171.8B USD 7.5 34.1 24.2 26.4
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.6 254.7 146.9 184.8
US
Airbnb Inc
NASDAQ:ABNB
87.3B USD 8.1 47.5 46.3 48
US
Marriott International Inc
NASDAQ:MAR
79.2B USD 3.2 28.6 22.6 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.9B USD 4 25 14.8 20.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.9B USD 5.6 52.6 28.9 30.7
CN
Trip.com Group Ltd
HKEX:9961
325.6B HKD 6.2 21.6 16.9 18
US
Carnival Corp
NYSE:CCL
31.5B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
22.7B GBP 1.2 31.4 488.3 906.9
US
Expedia Group Inc
NASDAQ:EXPE
23.8B USD 1.8 22.5 10.2 15.8

See Also

Discover More
Back to Top