K

Karmarts PCL
SET:KAMART

Watchlist Manager
Karmarts PCL
SET:KAMART
Watchlist
Price: 8.95 THB 1.13%
Market Cap: 11.5B THB

Relative Value

The Relative Value of one KAMART stock under the Base Case scenario is 9.75 THB. Compared to the current market price of 8.95 THB, Karmarts PCL is Undervalued by 8%.

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.

KAMART Relative Value
Base Case
9.75 THB
Undervaluation 8%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Multiples Across Competitors

KAMART Competitors Multiples
Karmarts 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
Karmarts PCL
SET:KAMART
11.4B THB 3.3 16.8 13.4 14.3
FR
L'Oreal SA
PAR:OR
204.8B EUR 4.7 33.4 19 23.2
UK
Unilever PLC
LSE:ULVR
118.7B GBP 0 0.2 0 0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.7 51.1 37.1 41.1
UK
HALEON PLC
LSE:HLN
33.5B GBP 0 0.2 0 0
US
Estee Lauder Companies Inc
NYSE:EL
41.2B USD 2.9 -44.4 22.3 36.8
DE
Beiersdorf AG
XETRA:BEI
21.4B EUR 2.2 24.3 12.1 15.5
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.3 11.1 17
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.4 68.9 42.9 47
IN
Dabur India Ltd
NSE:DABUR
909.2B INR 7.1 50.2 37 45.9
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
TH
K
Karmarts PCL
SET:KAMART
Average P/E: 29.8
16.8
12%
1.4
FR
L'Oreal SA
PAR:OR
33.4
8%
4.2
UK
Unilever PLC
LSE:ULVR
0.2
15%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.1
8%
6.4
UK
HALEON PLC
LSE:HLN
0.2
12%
0
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -44.4 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
24.3
8%
3
JP
Kao Corp
TSE:4452
23.3
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
68.9
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
50.2
12%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
K
Karmarts PCL
SET:KAMART
Average EV/EBITDA: 19.5
13.4
8%
1.7
FR
L'Oreal SA
PAR:OR
19
5%
3.8
UK
Unilever PLC
LSE:ULVR
0
1%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.1
8%
4.6
UK
HALEON PLC
LSE:HLN
0
4%
0
US
Estee Lauder Companies Inc
NYSE:EL
22.3
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
12.1
-1%
N/A
JP
Kao Corp
TSE:4452
11.1
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.9
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
37
11%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
K
Karmarts PCL
SET:KAMART
Average EV/EBIT: 24.1
14.3
11%
1.3
FR
L'Oreal SA
PAR:OR
23.2
6%
3.9
UK
Unilever PLC
LSE:ULVR
0
1%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.1
9%
4.6
UK
HALEON PLC
LSE:HLN
0
4%
0
US
Estee Lauder Companies Inc
NYSE:EL
36.8
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.5
-2%
N/A
JP
Kao Corp
TSE:4452
17
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47
13%
3.6
IN
Dabur India Ltd
NSE:DABUR
45.9
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A