I

Internet Thailand PCL
SET:INET

Watchlist Manager
Internet Thailand PCL
SET:INET
Watchlist
Price: 6.6 THB -4.35% Market Closed
Market Cap: 3.3B THB
Have any thoughts about
Internet Thailand PCL?
Write Note

Relative Value

The Relative Value of one INET stock under the Base Case scenario is 13.41 THB. Compared to the current market price of 6.6 THB, Internet Thailand PCL is Undervalued by 51%.

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.

INET Relative Value
Base Case
13.41 THB
Undervaluation 51%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
68
Median 3Y
1.2
Median 5Y
1.1
Industry
2.4
vs History
76
vs Industry
47
Median 3Y
12.3
Median 5Y
11.9
Industry
23.3
vs History
44
vs Industry
54
Median 3Y
8.6
Median 5Y
6.6
Industry
17.2
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-3
Industry
21.8
vs History
58
vs Industry
76
Median 3Y
1
Median 5Y
1
Industry
2.9
vs History
85
vs Industry
66
Median 3Y
2.7
Median 5Y
2.7
Industry
2.4
vs History
85
vs Industry
71
Median 3Y
6
Median 5Y
6.6
Industry
4.9
vs History
85
vs Industry
57
Median 3Y
5.9
Median 5Y
6.6
Industry
12.9
vs History
85
vs Industry
51
Median 3Y
8.7
Median 5Y
13.2
Industry
16.6
vs History
76
vs Industry
52
Median 3Y
17.2
Median 5Y
16.2
Industry
16.1
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-4.4
Industry
19
vs History
85
vs Industry
87
Median 3Y
0.5
Median 5Y
0.6
Industry
2.5

Multiples Across Competitors

INET Competitors Multiples
Internet Thailand 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
Internet Thailand PCL
SET:INET
3.3B THB 1.4 11.7 3.5 4.5
CA
Shopify Inc
NYSE:SHOP
138.2B USD 16.8 99.8 136.5 142
US
Snowflake Inc.
NYSE:SNOW
56.1B USD 16.4 -49.8 -46.9 -41
US
Cloudflare Inc
NYSE:NET
35.8B USD 22.7 -381.1 -1 000.1 -216.2
US
GoDaddy Inc
NYSE:GDDY
27.6B USD 6.2 14.9 30.3 35.2
US
MongoDB Inc
NASDAQ:MDB
24.6B USD 13.5 -111.7 -88.8 -82.1
US
Verisign Inc
NASDAQ:VRSN
17.4B USD 11.3 20.3 16.8 17.4
US
Twilio Inc
NYSE:TWLO
16.2B USD 3.7 -35.1 123.5 -139.3
US
Akamai Technologies Inc
NASDAQ:AKAM
14B USD 3.5 26.6 10.9 20.3
US
Okta Inc
NASDAQ:OKTA
13B USD 5.3 -95.6 -81.1 -51.6
IL
Wix.Com Ltd
NASDAQ:WIX
11.9B USD 7 127.7 108.8 158.7
P/E Multiple
Earnings Growth
TH
I
Internet Thailand PCL
SET:INET
Average P/E: 50.2
11.7
N/A
CA
Shopify Inc
NYSE:SHOP
99.8
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -49.8 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -381.1 N/A
US
GoDaddy Inc
NYSE:GDDY
14.9
-14%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -111.7 N/A
US
Verisign Inc
NASDAQ:VRSN
20.3
10%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -35.1 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.6
109%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -95.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
127.7
1 247%
EV/EBITDA Multiple
EBITDA Growth
TH
I
Internet Thailand PCL
SET:INET
Average EV/EBITDA: 61.5
3.5
N/A
CA
Shopify Inc
NYSE:SHOP
136.5
3 409%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 000.1 N/A
US
GoDaddy Inc
NYSE:GDDY
30.3
116%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -88.8 N/A
US
Verisign Inc
NASDAQ:VRSN
16.8
15%
US
Twilio Inc
NYSE:TWLO
123.5
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.9
49%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -81.1 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
108.8
1 614%
EV/EBIT Multiple
EBIT Growth
TH
I
Internet Thailand PCL
SET:INET
Average EV/EBIT: 63
4.5
N/A
CA
Shopify Inc
NYSE:SHOP
142
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -41 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -216.2 N/A
US
GoDaddy Inc
NYSE:GDDY
35.2
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -82.1 N/A
US
Verisign Inc
NASDAQ:VRSN
17.4
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -139.3 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.3
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -51.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
158.7
6 673%

See Also

Discover More
Back to Top