Pylon PCL (SET:PYLON)

Watchlist Manager

Watchlist

Price: 1.88 THB -1.57%

Market Cap: 1.4B THB

Have any thoughts about
Pylon PCL?

Write Note

Section:

Relative Value

The Relative Value of one PYLON stock under the Base Case scenario is 2.12 THB. Compared to the current market price of 1.88 THB, Pylon PCL is Undervalued by 11%.

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.

What is Relative Valuation?

How is Relative Value calculated?

PYLON Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.4

P/S

vs History	82
vs Industry	27

Median 5Y

1.9

Industry

0.8

Forward

1.2

More Details

37.4

P/E

vs History	31
vs Industry	14

Median 5Y

23.5

Industry

15.3

Forward

33.2

More Details

19.3

P/OCF

vs History	23
vs Industry	41

Median 5Y

9.6

Industry

8.9

More Details

27.7

P/FCFE

vs History	14
vs Industry	38

Median 5Y

12.4

Industry

13.1

More Details

1.5

P/B

vs History	98
vs Industry	32

Median 5Y

2.9

Industry

1.2

More Details

1.1

EV/S

vs History	84
vs Industry	42

Median 5Y

1.7

Industry

Forward

0.9

More Details

9.2

EV/GP

vs History	55
vs Industry	27

Median 5Y

9.4

Industry

5.2

More Details

9.2

EV/EBITDA

vs History	55
vs Industry	42

Median 5Y

9.2

Industry

9.7

Forward

7.1

More Details

EV/EBIT

vs History	28
vs Industry	17

Median 5Y

18.7

Industry

12.4

Forward

40.9

More Details

14.4

EV/OCF

vs History	25
vs Industry	51

Median 5Y

8.5

Industry

10.1

More Details

16.1

EV/FCFF

vs History	30
vs Industry	43

Median 5Y

10.7

Industry

12.6

More Details

1.5

EV/IC

vs History	98
vs Industry	18

Median 5Y

2.9

Industry

0.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	P	Pylon PCL SET:PYLON	1.4B THB	1.4	37.4	9.2	29
IN		Larsen and Toubro Ltd F:LTO	56.9B EUR	2.1	37.2	21.4	25.5
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	37	21.3	25.3
FR		Vinci SA PAR:DG	56.2B EUR	0.8	12.2	6.2	9.1
US		Quanta Services Inc NYSE:PWR	47.6B USD	2.1	58.8	26.9	42.7
CN	C	China State Construction Engineering Corp Ltd SSE:601668	249.7B CNY	0.1	5	7.4	7.4
NL		Ferrovial SE AEX:FER	29.2B EUR	3.3	38.6	30.9	47.5
ES		Ferrovial SA MAD:FER	29.2B EUR	3.3	38.6	30.9	47.5
CA		WSP Global Inc TSX:WSP	31.6B CAD	2.1	48.9	16.6	25.9
US		EMCOR Group Inc NYSE:EME	21.3B USD	1.5	23	14.7	16.3
CN		China Railway Group Ltd SSE:601390	140.8B CNY	0.1	4.9	10.7	10.7

				Revenue Growth	P/S to Growth
TH	P	Pylon PCL SET:PYLON	Average P/S: 1.7 1.4	-4%	N/A
IN		Larsen and Toubro Ltd F:LTO	2.1	56%	0
IN		Larsen & Toubro Ltd NSE:LT	2.1	56%	0
FR		Vinci SA PAR:DG	0.8	13%	0.1
US		Quanta Services Inc NYSE:PWR	2.1	42%	0
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%	0
NL		Ferrovial SE AEX:FER	3.3	14%	0.2
ES		Ferrovial SA MAD:FER	3.3	14%	0.2
CA		WSP Global Inc TSX:WSP	2.1	6%	0.3
US		EMCOR Group Inc NYSE:EME	1.5	33%	0
CN		China Railway Group Ltd SSE:601390	0.1	6%	0

				Earnings Growth	P/E to Growth
TH	P	Pylon PCL SET:PYLON	Average P/E: 31.1 37.4	-2%	N/A
IN		Larsen and Toubro Ltd F:LTO	37.2	82%	0.5
IN		Larsen & Toubro Ltd NSE:LT	37	82%	0.5
FR		Vinci SA PAR:DG	12.2	20%	0.6
US		Quanta Services Inc NYSE:PWR	58.8	134%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	5	8%	0.6
NL		Ferrovial SE AEX:FER	38.6	64%	0.6
ES		Ferrovial SA MAD:FER	38.6	64%	0.6
CA		WSP Global Inc TSX:WSP	48.9	157%	0.3
US		EMCOR Group Inc NYSE:EME	23	79%	0.3
CN		China Railway Group Ltd SSE:601390	4.9	1%	7.2

				EBITDA Growth	EV/EBITDA to Growth
TH	P	Pylon PCL SET:PYLON	Average EV/EBITDA: 17.8 9.2	-49%	N/A
IN		Larsen and Toubro Ltd F:LTO	21.4	71%	0.3
IN		Larsen & Toubro Ltd NSE:LT	21.3	71%	0.3
FR		Vinci SA PAR:DG	6.2	19%	0.3
US		Quanta Services Inc NYSE:PWR	26.9	72%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	34%	0.2
NL		Ferrovial SE AEX:FER	30.9	68%	0.5
ES		Ferrovial SA MAD:FER	30.9	68%	0.5
CA		WSP Global Inc TSX:WSP	16.6	42%	0.4
US		EMCOR Group Inc NYSE:EME	14.7	60%	0.2
CN		China Railway Group Ltd SSE:601390	10.7	40%	0.3

				EBIT Growth	EV/EBIT to Growth
TH	P	Pylon PCL SET:PYLON	Average EV/EBIT: 26.1 29	-41%	N/A
IN		Larsen and Toubro Ltd F:LTO	25.5	79%	0.3
IN		Larsen & Toubro Ltd NSE:LT	25.3	79%	0.3
FR		Vinci SA PAR:DG	9.1	25%	0.4
US		Quanta Services Inc NYSE:PWR	42.7	84%	0.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	22%	0.3
NL		Ferrovial SE AEX:FER	47.5	106%	0.4
ES		Ferrovial SA MAD:FER	47.5	106%	0.4
CA		WSP Global Inc TSX:WSP	25.9	69%	0.4
US		EMCOR Group Inc NYSE:EME	16.3	56%	0.3
CN		China Railway Group Ltd SSE:601390	10.7	15%	0.7

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.3 USD -0.3%
	Mohawk Industries Inc NYSE:MHK	119.54 USD 0.32%
	Ardmore Shipping Corp NYSE:ASC	11.88 USD 5.04%
	ASGN Inc NYSE:ASGN	83.56 USD -0.37%
	Skyworks Solutions Inc NASDAQ:SWKS	90.19 USD 1.62%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.45%

	Johnson & Johnson NYSE:JNJ	145.27 USD 0.55%
	Bank of America Corp NYSE:BAC	43.89 USD -0.63%
	Mastercard Inc NYSE:MA	528.96 USD 0.18%
	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Abbvie Inc NYSE:ABBV	178.39 USD 1.6%
	Home Depot Inc NYSE:HD	392.45 USD -0.04%

	Arista Networks Inc NYSE:ANET	113.09 USD 0.25%
	Visa Inc NYSE:V	317.22 USD -0.15%
	Texas Pacific Land Corp NYSE:TPL	1 139.45 USD 0.56%
	KLA Corp NASDAQ:KLAC	647.99 USD 2.96%
	Manhattan Associates Inc NASDAQ:MANH	278.82 USD -0.51%
	Pinduoduo Inc NASDAQ:PDD	100.58 USD 1.08%

	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Accenture PLC NYSE:ACN	358.77 USD -2.07%
	ServiceNow Inc NYSE:NOW	1 088.26 USD -0.27%
	EOG Resources Inc NYSE:EOG	119.85 USD 0.68%
	Copart Inc NASDAQ:CPRT	58.36 USD 0.24%
	Applied Materials Inc NASDAQ:AMAT	167.46 USD 2.37%

Pylon PCL
SET:PYLON

Relative Value

Valuation Multiples

Multiples Across Competitors

PYLON Competitors Multiples
Pylon PCL Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	1.7 2.76
Price Target

Pylon PCL SET:PYLON

Relative Value

Valuation Multiples

Multiples Across Competitors

PYLON Competitors Multiples Pylon PCL Competitors

See Also

Company

Help

Tools

Stocks

Pylon PCL
SET:PYLON

PYLON Competitors Multiples
Pylon PCL Competitors