M

Minor International PCL
SET:MINT

Watchlist Manager
Minor International PCL
SET:MINT
Watchlist
Price: 27 THB Market Closed
Market Cap: 142B THB
Have any thoughts about
Minor International PCL?
Write Note

Relative Value

The Relative Value of one MINT stock under the Base Case scenario is 72.49 THB. Compared to the current market price of 27 THB, Minor International PCL is Undervalued by 63%.

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.

MINT Relative Value
Base Case
72.49 THB
Undervaluation 63%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
56
Median 3Y
1.3
Median 5Y
1.4
Industry
1.4
Forward
0.9
vs History
22
vs Industry
23
Median 3Y
30.4
Median 5Y
13.7
Industry
20.7
Forward
19.5
vs History
88
vs Industry
60
Median 3Y
5
Median 5Y
5.7
Industry
9.5
vs History
vs Industry
45
Median 3Y
-25
Median 5Y
-17.2
Industry
19.6
vs History
85
vs Industry
43
Median 3Y
2.2
Median 5Y
2.2
Industry
2.2
vs History
98
vs Industry
39
Median 3Y
2.4
Median 5Y
2.6
Industry
1.9
Forward
1.8
vs History
96
vs Industry
39
Median 3Y
5.3
Median 5Y
6.2
Industry
3.9
vs History
87
vs Industry
52
Median 3Y
8.9
Median 5Y
10.8
Industry
10.7
Forward
6.9
vs History
55
vs Industry
39
Median 3Y
16.6
Median 5Y
16.6
Industry
16.2
Forward
13.3
vs History
88
vs Industry
48
Median 3Y
9.4
Median 5Y
10.7
Industry
11.5
vs History
63
vs Industry
43
Median 3Y
12
Median 5Y
11.4
Industry
17.2
vs History
85
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
1.3

Multiples Across Competitors

MINT Competitors Multiples
Minor International 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
Minor International PCL
SET:MINT
142B THB 0.9 42.9 7.4 15.9
US
Booking Holdings Inc
NASDAQ:BKNG
171.8B USD 7.5 34.1 24.2 26.4
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.6 254.7 146.9 184.8
US
Airbnb Inc
NASDAQ:ABNB
87.3B USD 8.1 47.5 46.3 48
US
Marriott International Inc
NASDAQ:MAR
79.2B USD 3.2 28.6 22.6 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.9B USD 4 25 14.8 20.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.9B USD 5.6 52.6 28.9 30.7
CN
Trip.com Group Ltd
HKEX:9961
325.6B HKD 6.2 21.6 16.9 18
US
Carnival Corp
NYSE:CCL
31.5B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
22.7B GBP 1.2 31.4 488.3 906.9
US
Expedia Group Inc
NASDAQ:EXPE
23.8B USD 1.8 22.5 10.2 15.8

See Also

Discover More
Back to Top