I

Infraset PCL
SET:INSET

Watchlist Manager
Infraset PCL
SET:INSET
Watchlist
Price: 2.96 THB 7.25% Market Closed
Market Cap: 2.4B THB
Have any thoughts about
Infraset PCL?
Write Note

Relative Value

The Relative Value of one INSET stock under the Base Case scenario is 3.12 THB. Compared to the current market price of 2.96 THB, Infraset PCL is Undervalued by 5%.

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.

INSET Relative Value
Base Case
3.12 THB
Undervaluation 5%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
48
vs Industry
66
Median 3Y
1.6
Median 5Y
1.4
Industry
2.3
Forward
1.3
vs History
19
vs Industry
37
Median 3Y
17.8
Median 5Y
16.3
Industry
23.2
Forward
19.2
vs History
33
vs Industry
55
Median 3Y
5.8
Median 5Y
5.3
Industry
16.8
vs History
29
vs Industry
47
Median 3Y
4
Median 5Y
-4.8
Industry
21.9
vs History
58
vs Industry
62
Median 3Y
1.9
Median 5Y
2.1
Industry
2.8
vs History
43
vs Industry
62
Median 3Y
1.5
Median 5Y
1.2
Industry
2.3
Forward
1.2
vs History
16
vs Industry
23
Median 3Y
9.9
Median 5Y
9
Industry
4.8
vs History
17
vs Industry
34
Median 3Y
12
Median 5Y
11.4
Industry
13.1
Forward
12.6
vs History
16
vs Industry
35
Median 3Y
12.6
Median 5Y
12.2
Industry
16.7
Forward
13.4
vs History
33
vs Industry
52
Median 3Y
5.6
Median 5Y
5.1
Industry
15.5
vs History
24
vs Industry
45
Median 3Y
5.7
Median 5Y
-5.4
Industry
18.4
vs History
62
vs Industry
57
Median 3Y
1.9
Median 5Y
2
Industry
2.4

Multiples Across Competitors

INSET Competitors Multiples
Infraset 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
Infraset PCL
SET:INSET
2.2B THB 1.4 20.6 13.9 14.9
CA
Shopify Inc
NYSE:SHOP
105.3B USD 13.6 82.6 117 123.1
US
Snowflake Inc.
NYSE:SNOW
39.9B USD 12.4 -39.2 -33.8 -29.6
US
Cloudflare Inc
NYSE:NET
30.9B USD 20.9 -302.7 -743.5 -177.5
US
GoDaddy Inc
NYSE:GDDY
23.3B USD 5.3 13 28.3 33.6
US
MongoDB Inc
NASDAQ:MDB
20.1B USD 11 -91.3 -71.9 -66.5
US
Verisign Inc
NASDAQ:VRSN
18.2B USD 11.9 21.5 18 18.7
US
Akamai Technologies Inc
NASDAQ:AKAM
15.9B USD 4.1 25.3 12.3 22.5
US
Okta Inc
NASDAQ:OKTA
12.6B USD 5.2 -93 -78.6 -50
US
Twilio Inc
NYSE:TWLO
11.5B USD 2.7 -19.4 246.5 -45.8
IL
Wix.Com Ltd
NASDAQ:WIX
9.7B USD 5.9 132.3 133.7 230.6
P/E Multiple
Earnings Growth
TH
I
Infraset PCL
SET:INSET
Average P/E: 49.2
20.6
46%
CA
Shopify Inc
NYSE:SHOP
82.6
1 671%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -39.2 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -302.7 N/A
US
GoDaddy Inc
NYSE:GDDY
13
-10%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -91.3 N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
15%
US
Akamai Technologies Inc
NASDAQ:AKAM
25.3
115%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -93 N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -19.4 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
132.3
1 256%
EV/EBITDA Multiple
EBITDA Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBITDA: 81.4
13.9
37%
CA
Shopify Inc
NYSE:SHOP
117
3 300%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -33.8 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -743.5 N/A
US
GoDaddy Inc
NYSE:GDDY
28.3
117%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -71.9 N/A
US
Verisign Inc
NASDAQ:VRSN
18
17%
US
Akamai Technologies Inc
NASDAQ:AKAM
12.3
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -78.6 N/A
US
Twilio Inc
NYSE:TWLO
246.5
N/A
IL
Wix.Com Ltd
NASDAQ:WIX
133.7
1 621%
EV/EBIT Multiple
EBIT Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBIT: 73.9
14.9
N/A
CA
Shopify Inc
NYSE:SHOP
123.1
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -29.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -177.5 N/A
US
GoDaddy Inc
NYSE:GDDY
33.6
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -66.5 N/A
US
Verisign Inc
NASDAQ:VRSN
18.7
14%
US
Akamai Technologies Inc
NASDAQ:AKAM
22.5
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -50 N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -45.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
230.6
6 673%

See Also

Discover More
Back to Top