R

Ratch Group PCL
SET:RATCH

Watchlist Manager
Ratch Group PCL
SET:RATCH
Watchlist
Price: 29.25 THB -0.85% Market Closed
Market Cap: 63.6B THB
Have any thoughts about
Ratch Group PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one RATCH stock under the Base Case scenario is 72.43 THB. Compared to the current market price of 29.25 THB, Ratch Group PCL is Undervalued by 60%.

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.

RATCH Relative Value
Base Case
72.43 THB
Undervaluation 60%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

1.8
P/S
P/S
Price to Sales
1.8
vs History
28
vs Industry
48
Median 3Y
1.4
Median 5Y
1.7
Industry
1.6
Forward
1.1
More Details
10.8
P/E
P/E
Price to Earnings
10.8
vs History
55
vs Industry
49
Median 3Y
11.9
Median 5Y
11.9
Industry
15.2
Forward
8.3
More Details
6.6
P/OCF
P/OCF
Price to OCF
6.6
vs History
76
vs Industry
31
Median 3Y
8.9
Median 5Y
8.9
Industry
7
More Details
63.4
P/FCFE
P/FCFE
Price to FCFE
63.4
vs History
6
vs Industry
22
Median 3Y
5.8
Median 5Y
5.8
Industry
14
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
77
vs Industry
78
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
More Details
4
EV/S
EV/S
Enterprise Value to Sales
4
vs History
3
vs Industry
46
Median 3Y
2.4
Median 5Y
2.8
Industry
2.8
Forward
2.4
More Details
25
EV/GP
EV/GP
Enterprise Value to Gross Profit
25
vs History
23
vs Industry
16
Median 3Y
24.5
Median 5Y
24.5
Industry
7.5
More Details
16.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
16.3
vs History
74
vs Industry
33
Median 3Y
17.4
Median 5Y
19.7
Industry
10.4
Forward
12.9
More Details
35.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
35.8
vs History
17
vs Industry
19
Median 3Y
35.2
Median 5Y
33.3
Industry
14.7
Forward
15.7
More Details
14.5
EV/OCF
EV/OCF
Enterprise Value to OCF
14.5
vs History
52
vs Industry
27
Median 3Y
15.2
Median 5Y
15.2
Industry
11.1
More Details
20.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
20.5
vs History
47
vs Industry
16
Median 3Y
21
Median 5Y
21
Industry
16.9
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
65
vs Industry
77
Median 3Y
0.7
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

RATCH Competitors Multiples
Ratch 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
Ratch Group PCL
SET:RATCH
63.6B THB 1.8 10.8 16.3 35.8
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.5B SAR 46.1 149.4 114.5 139.2
US
Vistra Corp
NYSE:VST
55.3B USD 3.4 29.9 11.6 19.3
IN
NTPC Ltd
NSE:NTPC
3.3T INR 1.8 14.9 10 14.9
CN
CGN Power Co Ltd
SZSE:003816
196.4B CNY 2.3 17.8 14.8 14.8
CN
China National Nuclear Power Co Ltd
SSE:601985
189.2B CNY 2.5 18.6 16.6 16.6
IN
Adani Power Ltd
NSE:ADANIPOWER
2T INR 3.7 15.8 10.6 13.2
TH
Gulf Energy Development PCL
SET:GULF
674.7B THB 5.6 35.4 37.1 45.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
117.9B CNY 2 16.7 14.1 14.1
IN
JSW Energy Ltd
NSE:JSWENERGY
1.1T INR 9.7 56.6 24.6 34.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
R
Ratch Group PCL
SET:RATCH
Average EV/EBITDA: 27
16.3
12%
1.4
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
114.5
27%
4.2
US
Vistra Corp
NYSE:VST
11.6
12%
1
IN
NTPC Ltd
NSE:NTPC
10
11%
0.9
CN
CGN Power Co Ltd
SZSE:003816
14.8
24%
0.6
CN
China National Nuclear Power Co Ltd
SSE:601985
16.6
26%
0.6
IN
Adani Power Ltd
NSE:ADANIPOWER
10.6
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
37.1
21%
1.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.1
31%
0.5
IN
JSW Energy Ltd
NSE:JSWENERGY
24.6
27%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
R
Ratch Group PCL
SET:RATCH
Average EV/EBIT: 34.8
35.8
27%
1.3
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
139.2
27%
5.2
US
Vistra Corp
NYSE:VST
19.3
18%
1.1
IN
NTPC Ltd
NSE:NTPC
14.9
13%
1.1
CN
CGN Power Co Ltd
SZSE:003816
14.8
6%
2.5
CN
China National Nuclear Power Co Ltd
SSE:601985
16.6
5%
3.3
IN
Adani Power Ltd
NSE:ADANIPOWER
13.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
45.7
11%
4.2
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.1
10%
1.4
IN
JSW Energy Ltd
NSE:JSWENERGY
34.9
30%
1.2

See Also

Summary
RATCH intrinsic value, competitors valuation, and company profile.
DCF Valuation
RATCH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RATCH stock valuation using valuation multiples.
Wall Street Estimates
RATCH 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
RATCH 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 214,200+ 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

© 2025 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.