I

Infraset PCL
SET:INSET

Watchlist Manager
Infraset PCL
SET:INSET
Watchlist
Price: 3.42 THB -0.58% Market Closed
Market Cap: 2.8B THB
Have any thoughts about
Infraset PCL?
Write Note

Relative Value

The Relative Value of one INSET stock under the Base Case scenario is 3.21 THB. Compared to the current market price of 3.42 THB, Infraset PCL is Overvalued by 6%.

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
3.21 THB
Overvaluation 6%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
66
Median 3Y
1.6
Median 5Y
1.4
Industry
2.4
Forward
1.6
vs History
6
vs Industry
37
Median 3Y
17.8
Median 5Y
16.4
Industry
23.1
Forward
23.8
vs History
33
vs Industry
55
Median 3Y
5.8
Median 5Y
5.7
Industry
16.9
vs History
28
vs Industry
47
Median 3Y
4
Median 5Y
-4.7
Industry
21.5
vs History
50
vs Industry
62
Median 3Y
1.9
Median 5Y
2.1
Industry
2.9
vs History
33
vs Industry
62
Median 3Y
1.5
Median 5Y
1.2
Industry
2.4
Forward
1.6
vs History
6
vs Industry
23
Median 3Y
9.9
Median 5Y
9.1
Industry
4.8
vs History
9
vs Industry
34
Median 3Y
12
Median 5Y
11.4
Industry
12.9
Forward
15.5
vs History
9
vs Industry
35
Median 3Y
12.6
Median 5Y
12.2
Industry
16.7
Forward
15.6
vs History
33
vs Industry
52
Median 3Y
5.6
Median 5Y
5.5
Industry
15.7
vs History
23
vs Industry
45
Median 3Y
5.7
Median 5Y
-5.3
Industry
18.7
vs History
47
vs Industry
57
Median 3Y
1.9
Median 5Y
2
Industry
2.5

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
2.6B THB 1.6 23.8 16.1 17.2
CA
Shopify Inc
NYSE:SHOP
137.1B USD 16.6 98.6 135.4 140.8
US
Snowflake Inc.
NYSE:SNOW
57.8B USD 17.7 -55.9 -50.3 -44.1
US
Cloudflare Inc
NYSE:NET
35.4B USD 22.8 -383.3 -990.5 -214.2
US
GoDaddy Inc
NYSE:GDDY
27B USD 6 14.6 29.7 34.5
US
MongoDB Inc
NASDAQ:MDB
24.5B USD 13.3 -110.6 -88.6 -81.9
US
Verisign Inc
NASDAQ:VRSN
17.7B USD 11.5 20.7 17.1 17.7
US
Twilio Inc
NYSE:TWLO
15.9B USD 3.7 -34.5 121.1 -136.5
US
Akamai Technologies Inc
NASDAQ:AKAM
13.9B USD 3.5 26.4 10.8 20.1
US
Okta Inc
NASDAQ:OKTA
13B USD 5.2 -94.6 -81.4 -51.8
IL
Wix.Com Ltd
NASDAQ:WIX
11.8B USD 7.1 158.9 163.2 281.5
P/E Multiple
Earnings Growth
TH
I
Infraset PCL
SET:INSET
Average P/E: 57.2
23.8
46%
CA
Shopify Inc
NYSE:SHOP
98.6
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -383.3 N/A
US
GoDaddy Inc
NYSE:GDDY
14.6
-13%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -110.6 N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
12%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -34.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.4
111%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -94.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
158.9
1 247%
EV/EBITDA Multiple
EBITDA Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBITDA: 70.5
16.1
49%
CA
Shopify Inc
NYSE:SHOP
135.4
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -990.5 N/A
US
GoDaddy Inc
NYSE:GDDY
29.7
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -88.6 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
15%
US
Twilio Inc
NYSE:TWLO
121.1
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.8
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -81.4 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
163.2
1 611%
EV/EBIT Multiple
EBIT Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBIT: 85.3
17.2
N/A
CA
Shopify Inc
NYSE:SHOP
140.8
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -214.2 N/A
US
GoDaddy Inc
NYSE:GDDY
34.5
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -81.9 N/A
US
Verisign Inc
NASDAQ:VRSN
17.7
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -136.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.1
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -51.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
281.5
6 673%

See Also

Discover More
Back to Top