M

Master Ad PCL
SET:MACO

Watchlist Manager
Master Ad PCL
SET:MACO
Watchlist
Price: 0.62 THB 1.64% Market Closed
Market Cap: 5B THB
Have any thoughts about
Master Ad PCL?
Write Note

Relative Value

The Relative Value of one MACO stock under the Base Case scenario is 0.52 THB. Compared to the current market price of 0.62 THB, Master Ad PCL is Overvalued by 16%.

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.

MACO Relative Value
Base Case
0.52 THB
Overvaluation 16%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
37
Median 3Y
1.9
Median 5Y
1.9
Industry
1.5
vs History
14
vs Industry
15
Median 3Y
30.9
Median 5Y
18.4
Industry
17.9
vs History
14
vs Industry
36
Median 3Y
8.4
Median 5Y
6.9
Industry
11.5
vs History
17
vs Industry
24
Median 3Y
16.3
Median 5Y
12.6
Industry
15.8
vs History
25
vs Industry
49
Median 3Y
1.3
Median 5Y
1.2
Industry
1.7
vs History
55
vs Industry
40
Median 3Y
1.6
Median 5Y
1.7
Industry
1.5
vs History
53
vs Industry
24
Median 3Y
6.4
Median 5Y
6.4
Industry
3.3
vs History
41
vs Industry
30
Median 3Y
9
Median 5Y
9
Industry
8.8
vs History
31
vs Industry
20
Median 3Y
17
Median 5Y
17
Industry
12.3
vs History
33
vs Industry
38
Median 3Y
6.8
Median 5Y
7.7
Industry
10.5
vs History
28
vs Industry
36
Median 3Y
7.8
Median 5Y
8.4
Industry
13.4
vs History
26
vs Industry
57
Median 3Y
0.8
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

MACO Competitors Multiples
Master Ad 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
Master Ad PCL
SET:MACO
5B THB 1.9 30.9 9 17
FR
Publicis Groupe SA
PAR:PUB
25.8B EUR 1.7 17.7 9.4 13.3
US
Omnicom Group Inc
NYSE:OMC
16.8B USD 1.1 11.5 7.6 8.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
101.5B CNY 8.1 19.6 17.6 17.6
UK
Informa PLC
LSE:INF
10.7B GBP 3.2 34.2 13.2 23.3
UK
WPP PLC
LSE:WPP
8.9B GBP 0.6 43.9 6.9 18.9
US
Interpublic Group of Companies Inc
NYSE:IPG
10.6B USD 1 13.2 6.9 8.1
JP
Dentsu Group Inc
TSE:4324
989.5B JPY 0.7 -31.7 6 10.5
JP
CyberAgent Inc
TSE:4751
555B JPY 0.7 34.2 7.9 9.9
FR
JCDecaux SE
PAR:DEC
3.2B EUR 0.9 12.2 4.2 12.4
FR
JCDecaux SA
OTC:JCDXF
3.3B USD 0.9 12.1 4.2 12.4
P/E Multiple
Earnings Growth PEG
TH
M
Master Ad PCL
SET:MACO
Average P/E: 22.9
30.9
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
17.7
17%
1
US
Omnicom Group Inc
NYSE:OMC
11.5
10%
1.2
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.6
11%
1.8
UK
Informa PLC
LSE:INF
34.2
25%
1.4
UK
WPP PLC
LSE:WPP
43.9
23%
1.9
US
Interpublic Group of Companies Inc
NYSE:IPG
13.2
0%
N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -31.7 N/A N/A
JP
CyberAgent Inc
TSE:4751
34.2
26%
1.3
FR
JCDecaux SE
PAR:DEC
12.2
15%
0.8
FR
JCDecaux SA
OTC:JCDXF
12.1
15%
0.8