P

Premier Marketing PCL
SET:PM

Watchlist Manager
Premier Marketing PCL
SET:PM
Watchlist
Price: 8.95 THB 1.13% Market Closed
Market Cap: 5B THB
Have any thoughts about
Premier Marketing PCL?
Write Note

Relative Value

The Relative Value of one PM stock under the Base Case scenario is 10.33 THB. Compared to the current market price of 8.95 THB, Premier Marketing PCL is Undervalued by 13%.

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.

PM Relative Value
Base Case
10.33 THB
Undervaluation 13%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
26
Median 3Y
1
Median 5Y
1
Industry
0.6
vs History
95
vs Industry
47
Median 3Y
14.1
Median 5Y
13
Industry
16.8
vs History
41
vs Industry
35
Median 3Y
9.2
Median 5Y
9.1
Industry
8.1
vs History
14
vs Industry
33
Median 3Y
13.9
Median 5Y
12.3
Industry
15.7
vs History
34
vs Industry
25
Median 3Y
3.2
Median 5Y
3
Industry
1.6
vs History
9
vs Industry
30
Median 3Y
1.1
Median 5Y
1
Industry
0.7
vs History
42
vs Industry
32
Median 3Y
3.5
Median 5Y
3.3
Industry
2.3
vs History
60
vs Industry
45
Median 3Y
9.3
Median 5Y
8.4
Industry
8.6
vs History
58
vs Industry
49
Median 3Y
11.6
Median 5Y
9.6
Industry
12.9
vs History
38
vs Industry
40
Median 3Y
9.1
Median 5Y
9
Industry
9.2
vs History
33
vs Industry
34
Median 3Y
14.1
Median 5Y
12.5
Industry
12.9
vs History
19
vs Industry
23
Median 3Y
2.2
Median 5Y
2.1
Industry
1.1

Multiples Across Competitors

PM Competitors Multiples
Premier Marketing 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
Premier Marketing PCL
SET:PM
5B THB 1.1 8.3 6.9 8.2
ZA
Bid Corporation Ltd
JSE:BID
143.8B Zac 0 0 0 0
US
Sysco Corp
NYSE:SYY
37.5B USD 0.5 19.3 11.8 15.2
ZA
SPAR Group Ltd
JSE:SPP
28.1B Zac 0 0 0 0
US
US Foods Holding Corp
NYSE:USFD
15.9B USD 0.4 27.6 13.4 18.6
US
Performance Food Group Co
NYSE:PFGC
13.1B USD 0.2 30.9 12.6 21.5
TH
CP Axtra PCL
SET:CPAXT
288.3B THB 0.6 30 11.9 22.5
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.2 3.9 5.7
SG
Olam Group Ltd
SGX:VC2
4.6B SGD 0.1 16.6 5.6 7.7
AU
Metcash Ltd
ASX:MTS
3.4B AUD 0.2 13.2 9 9
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2B USD 0.5 41 13.9 20.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
P
Premier Marketing PCL
SET:PM
Average EV/EBITDA: 9.9
6.9
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
11%
N/A
US
Sysco Corp
NYSE:SYY
11.8
8%
1.5
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available N/A N/A
US
US Foods Holding Corp
NYSE:USFD
13.4
14%
1
US
Performance Food Group Co
NYSE:PFGC
12.6
16%
0.8
TH
CP Axtra PCL
SET:CPAXT
11.9
9%
1.3
SG
O
Olam International Ltd
F:O5I
3.9
N/A N/A
SG
Olam Group Ltd
SGX:VC2
5.6
N/A N/A
AU
Metcash Ltd
ASX:MTS
9
19%
0.5
US
Chefs' Warehouse Inc
NASDAQ:CHEF
13.9
19%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
P
Premier Marketing PCL
SET:PM
Average EV/EBIT: 14.4
8.2
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
12%
N/A
US
Sysco Corp
NYSE:SYY
15.2
9%
1.7
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available N/A N/A
US
US Foods Holding Corp
NYSE:USFD
18.6
17%
1.1
US
Performance Food Group Co
NYSE:PFGC
21.5
27%
0.8
TH
CP Axtra PCL
SET:CPAXT
22.5
11%
2
SG
O
Olam International Ltd
F:O5I
5.7
N/A N/A
SG
Olam Group Ltd
SGX:VC2
7.7
N/A N/A
AU
Metcash Ltd
ASX:MTS
9
6%
1.5
US
Chefs' Warehouse Inc
NASDAQ:CHEF
20.9
18%
1.2