N

Netbay PCL
SET:NETBAY

Watchlist Manager
Netbay PCL
SET:NETBAY
Watchlist
Price: 21.2 THB -0.47% Market Closed
Market Cap: 4.2B THB

Relative Value

The Relative Value of one NETBAY stock under the Base Case scenario is 19.38 THB. Compared to the current market price of 21.2 THB, Netbay PCL is Overvalued by 9%.

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.

NETBAY Relative Value
Base Case
19.38 THB
Overvaluation 9%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
18
Median 3Y
6.9
Median 5Y
9.5
Industry
2.4
Forward
5.6
vs History
85
vs Industry
34
Median 3Y
18.6
Median 5Y
25.2
Industry
22.3
Forward
15.2
vs History
92
vs Industry
32
Median 3Y
22.2
Median 5Y
24.4
Industry
16
vs History
93
vs Industry
19
Median 3Y
26.9
Median 5Y
27.5
Industry
20.9
vs History
74
vs Industry
16
Median 3Y
7.9
Median 5Y
9.1
Industry
3
vs History
80
vs Industry
21
Median 3Y
6.4
Median 5Y
8.6
Industry
2.4
Forward
5
vs History
80
vs Industry
31
Median 3Y
8
Median 5Y
10.9
Industry
4.9
vs History
80
vs Industry
33
Median 3Y
12.9
Median 5Y
17.4
Industry
12.2
Forward
10.1
vs History
80
vs Industry
34
Median 3Y
13.8
Median 5Y
18.4
Industry
15.9
Forward
13
vs History
88
vs Industry
33
Median 3Y
20.3
Median 5Y
22.5
Industry
14.7
vs History
92
vs Industry
20
Median 3Y
23.8
Median 5Y
24.4
Industry
17.4
vs History
61
vs Industry
9
Median 3Y
11.8
Median 5Y
13.4
Industry
2.4

Multiples Across Competitors

NETBAY Competitors Multiples
Netbay 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
Netbay PCL
SET:NETBAY
4.2B THB 5.8 15.5 10.1 11
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
420.9B USD 109 387.6 473.2 487.8
DE
SAP SE
XETRA:SAP
248.4B EUR 6.8 35.1 21.6 24.4
US
Salesforce Inc
NYSE:CRM
233.7B USD 5.6 32.4 18.8 26
US
Applovin Corp
NASDAQ:APP
223.3B USD 41 78.9 62.6 68.1
US
Intuit Inc
NASDAQ:INTU
173.3B USD 8.9 42.1 29.1 33.7
US
NCR Corp
LSE:0K45
146.1B USD 55.1 -2 394.5 414.9 1 213.9
US
Adobe Inc
NASDAQ:ADBE
132.1B USD 5.6 18.5 13.8 15.1
US
Synopsys Inc
NASDAQ:SNPS
96.4B USD 13.7 72.3 67.8 116.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
88B USD 16.9 83 47.1 53.3
P/S Multiple
Revenue Growth P/S to Growth
TH
N
Netbay PCL
SET:NETBAY
Average P/S: 21 289
5.8
16%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
109
46%
2.4
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.6
10%
0.6
US
Applovin Corp
NASDAQ:APP
41
29%
1.4
US
Intuit Inc
NASDAQ:INTU
8.9
13%
0.7
US
N
NCR Corp
LSE:0K45
55.1
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.6
10%
0.6
US
Synopsys Inc
NASDAQ:SNPS
13.7
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
14%
1.2
P/E Multiple
Earnings Growth PEG
TH
N
Netbay PCL
SET:NETBAY
Average P/E: 85
15.5
14%
1.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
387.6
94%
4.1
DE
SAP SE
XETRA:SAP
35.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
32.4
32%
1
US
Applovin Corp
NASDAQ:APP
78.9
61%
1.3
US
Intuit Inc
NASDAQ:INTU
42.1
31%
1.4
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 394.5
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
18.5
21%
0.9
US
Synopsys Inc
NASDAQ:SNPS
72.3
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
83
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
N
Netbay PCL
SET:NETBAY
Average EV/EBITDA: 115.9
10.1
14%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
473.2
137%
3.5
DE
SAP SE
XETRA:SAP
21.6
18%
1.2
US
Salesforce Inc
NYSE:CRM
18.8
24%
0.8
US
Applovin Corp
NASDAQ:APP
62.6
53%
1.2
US
Intuit Inc
NASDAQ:INTU
29.1
27%
1.1
US
N
NCR Corp
LSE:0K45
414.9
16%
25.9
US
Adobe Inc
NASDAQ:ADBE
13.8
16%
0.9
US
Synopsys Inc
NASDAQ:SNPS
67.8
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.1
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
N
Netbay PCL
SET:NETBAY
Average EV/EBIT: 205
11
14%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
487.8
141%
3.5
DE
SAP SE
XETRA:SAP
24.4
21%
1.2
US
Salesforce Inc
NYSE:CRM
26
34%
0.8
US
Applovin Corp
NASDAQ:APP
68.1
57%
1.2
US
Intuit Inc
NASDAQ:INTU
33.7
32%
1.1
US
N
NCR Corp
LSE:0K45
1 213.9
70%
17.3
US
Adobe Inc
NASDAQ:ADBE
15.1
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
116.8
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.3
30%
1.8