O

Oishi Group PCL
SET:OISHI

Watchlist Manager
Oishi Group PCL
SET:OISHI
Watchlist
Price: 51 THB 6.25% Market Closed
Market Cap: 19.1B THB
Have any thoughts about
Oishi Group PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one OISHI stock under the Base Case scenario is 48.95 THB. Compared to the current market price of 51 THB, Oishi Group PCL is Overvalued by 4%.

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.

OISHI Relative Value
Base Case
48.95 THB
Overvaluation 4%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
49
vs Industry
47
Median 3Y
1.4
Median 5Y
1.4
Industry
1.4
More Details
15.5
P/E
P/E
Price to Earnings
15.5
vs History
47
vs Industry
40
Median 3Y
15.5
Median 5Y
15.5
Industry
20.3
More Details
9.4
P/OCF
P/OCF
Price to OCF
9.4
vs History
42
vs Industry
36
Median 3Y
9.4
Median 5Y
9.4
Industry
9.8
More Details
12.9
P/FCFE
P/FCFE
Price to FCFE
12.9
vs History
23
vs Industry
33
Median 3Y
12.9
Median 5Y
12.8
Industry
18.9
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
23
vs Industry
39
Median 3Y
2.3
Median 5Y
2.3
Industry
2.2
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
65
vs Industry
62
Median 3Y
1.1
Median 5Y
1.2
Industry
1.9
More Details
3.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.6
vs History
49
vs Industry
47
Median 3Y
3.6
Median 5Y
3.6
Industry
3.9
More Details
6.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.7
vs History
66
vs Industry
56
Median 3Y
6.7
Median 5Y
7.2
Industry
10.7
More Details
10.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.8
vs History
71
vs Industry
49
Median 3Y
11.1
Median 5Y
12.8
Industry
16.4
More Details
7.6
EV/OCF
EV/OCF
Enterprise Value to OCF
7.6
vs History
55
vs Industry
53
Median 3Y
7.6
Median 5Y
7.9
Industry
11.9
More Details
9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
9
vs History
53
vs Industry
47
Median 3Y
9
Median 5Y
9.1
Industry
17.3
More Details
2.5
EV/IC
EV/IC
Enterprise Value to IC
2.5
vs History
11
vs Industry
21
Median 3Y
2.5
Median 5Y
2.3
Industry
1.3
More Details

Multiples Across Competitors

OISHI Competitors Multiples
Oishi Group PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Oishi Group PCL
SET:OISHI
19.1B THB 1.4 15.5 6.7 10.8
US
McDonald's Corp
NYSE:MCD
211.2B USD 8.1 25.6 18 21.1
US
Starbucks Corp
NASDAQ:SBUX
105.1B USD 2.9 27.9 17.2 22.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
82.6B USD 7.5 55.6 36.4 42.8
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.6 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.9B USD 5.3 24.9 19.3 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
29.6B USD 3.7 23.3 17.1 18.9
US
Darden Restaurants Inc
NYSE:DRI
22.1B USD 1.9 21.2 13.2 17.9
CN
Yum China Holdings Inc
NYSE:YUMC
18.8B USD 1.7 21 10.2 14.4
US
Domino's Pizza Inc
NYSE:DPZ
14.9B USD 3.2 25.9 20.6 22.7
IN
Swiggy Ltd
NSE:SWIGGY
1.2T INR 6.8 -34.1 -35.3 -30.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
O
Oishi Group PCL
SET:OISHI
Average EV/EBITDA: 17.3
6.7
N/A N/A
US
McDonald's Corp
NYSE:MCD
18
5%
3.6
US
Starbucks Corp
NASDAQ:SBUX
17.2
11%
1.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
36.4
19%
1.9
UK
Compass Group PLC
LSE:CPG
14.8
21%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.3
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
17.1
12%
1.4
US
Darden Restaurants Inc
NYSE:DRI
13.2
6%
2.2
CN
Yum China Holdings Inc
NYSE:YUMC
10.2
10%
1
US
Domino's Pizza Inc
NYSE:DPZ
20.6
8%
2.6
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -35.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
O
Oishi Group PCL
SET:OISHI
Average EV/EBIT: 21.3
10.8
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.1
5%
4.2
US
Starbucks Corp
NASDAQ:SBUX
22.6
12%
1.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
42.8
20%
2.1
UK
Compass Group PLC
LSE:CPG
20.8
23%
0.9
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.9
12%
1.6
US
Darden Restaurants Inc
NYSE:DRI
17.9
7%
2.6
CN
Yum China Holdings Inc
NYSE:YUMC
14.4
10%
1.4
US
Domino's Pizza Inc
NYSE:DPZ
22.7
8%
2.8
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -30.1 N/A N/A

See Also

Summary
OISHI intrinsic value, competitors valuation, and company profile.
DCF Valuation
OISHI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OISHI stock valuation using valuation multiples.
Wall Street Estimates
OISHI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OISHI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.