T

Thaitheparos PCL
SET:SAUCE

Watchlist Manager
Thaitheparos PCL
SET:SAUCE
Watchlist
Price: 39.25 THB Market Closed
Market Cap: 14.1B THB
Section:
 

Relative Value

The Relative Value of one SAUCE stock under the Base Case scenario is 25.17 THB. Compared to the current market price of 39.25 THB, Thaitheparos PCL is Overvalued by 36%.

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.

SAUCE Relative Value
Base Case
25.17 THB
Overvaluation 36%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

4.1
P/S
P/S
Price to Sales
4.1
vs History
15
vs Industry
11
Median 3Y
4
Median 5Y
3.8
Industry
1
More Details
18.5
P/E
P/E
Price to Earnings
18.5
vs History
26
vs Industry
30
Median 3Y
18.4
Median 5Y
17.9
Industry
16.1
More Details
17.6
P/OCF
P/OCF
Price to OCF
17.6
vs History
30
vs Industry
20
Median 3Y
17.2
Median 5Y
16.7
Industry
10
More Details
20.7
P/FCFE
P/FCFE
Price to FCFE
20.7
vs History
23
vs Industry
29
Median 3Y
19.8
Median 5Y
19.1
Industry
17.3
More Details
4.6
P/B
P/B
Price to Book Value
4.6
vs History
34
vs Industry
9
Median 3Y
4.6
Median 5Y
4.1
Industry
1.5
More Details
3.7
EV/S
EV/S
Enterprise Value to Sales
3.7
vs History
17
vs Industry
13
Median 3Y
3.6
Median 5Y
3.4
Industry
1.1
More Details
9.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.5
vs History
23
vs Industry
24
Median 3Y
9.3
Median 5Y
8.7
Industry
4.8
More Details
12.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.3
vs History
26
vs Industry
30
Median 3Y
12.3
Median 5Y
11.7
Industry
10.1
More Details
13.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.6
vs History
30
vs Industry
33
Median 3Y
13.6
Median 5Y
13
Industry
13.3
More Details
16.2
EV/OCF
EV/OCF
Enterprise Value to OCF
16.2
vs History
30
vs Industry
24
Median 3Y
15.7
Median 5Y
15.4
Industry
11.5
More Details
19
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
19
vs History
23
vs Industry
25
Median 3Y
18.3
Median 5Y
17.1
Industry
16.1
More Details
6.2
EV/IC
EV/IC
Enterprise Value to IC
6.2
vs History
30
vs Industry
6
Median 3Y
6.2
Median 5Y
6
Industry
1.1
More Details

Multiples Across Competitors

SAUCE Competitors Multiples
Thaitheparos 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
Thaitheparos PCL
SET:SAUCE
14.1B THB 4.1 18.5 12.3 13.6
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
190.7B CHF 2.1 18.5 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
71.1B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
59.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.4B EUR 1.8 26.9 11.6 15.6
CN
Muyuan Foods Co Ltd
SZSE:002714
271.8B CNY 1.8 12.3 12.5 12.5
US
Hershey Co
NYSE:HSY
38.3B USD 3.3 28.2 17 21.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.8B CHF 4.7 41.7 24.3 33.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.7B CNY 7.9 32.4 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thaitheparos PCL
SET:SAUCE
Average EV/EBITDA: 20 742
12.3
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
US
Hershey Co
NYSE:HSY
17
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thaitheparos PCL
SET:SAUCE
Average EV/EBIT: 35 382.9
13.6
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
20%
0.6
US
Hershey Co
NYSE:HSY
21.2
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.1
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
11%
2.7

See Also

Summary
SAUCE intrinsic value, competitors valuation, and company profile.
DCF Valuation
SAUCE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SAUCE stock valuation using valuation multiples.
Wall Street Estimates
SAUCE 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
SAUCE 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 308,800+ value investors using Alpha Spread
Create 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

© 2026 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.