S

Supalai PCL
SET:SPALI

Watchlist Manager
Supalai PCL
SET:SPALI
Watchlist
Price: 18.7 THB -1.06% Market Closed
Market Cap: 36.4B THB
Have any thoughts about
Supalai PCL?
Write Note

Relative Value

The Relative Value of one SPALI stock under the Base Case scenario is 29.51 THB. Compared to the current market price of 18.7 THB, Supalai PCL is Undervalued by 37%.

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.

SPALI Relative Value
Base Case
29.51 THB
Undervaluation 37%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
57
Median 3Y
1.2
Median 5Y
1.3
Industry
2.2
Forward
1.1
vs History
17
vs Industry
32
Median 3Y
5.6
Median 5Y
5.7
Industry
17.1
Forward
6
vs History
vs Industry
13
Median 3Y
7.3
Median 5Y
6.4
Industry
10.6
vs History
50
vs Industry
16
Median 3Y
15.9
Median 5Y
13.4
Industry
14.3
vs History
84
vs Industry
55
Median 3Y
0.8
Median 5Y
0.8
Industry
1.6
vs History
50
vs Industry
57
Median 3Y
1.4
Median 5Y
1.5
Industry
3.2
Forward
1.3
vs History
38
vs Industry
51
Median 3Y
3.8
Median 5Y
3.9
Industry
7
vs History
33
vs Industry
22
Median 3Y
5.2
Median 5Y
5.3
Industry
11.5
Forward
5.3
vs History
33
vs Industry
22
Median 3Y
5.2
Median 5Y
5.3
Industry
13.6
Forward
5.4
vs History
vs Industry
14
Median 3Y
8.2
Median 5Y
7.4
Industry
11.6
vs History
vs Industry
12
Median 3Y
8.4
Median 5Y
7.5
Industry
12.5
vs History
79
vs Industry
62
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5

Multiples Across Competitors

SPALI Competitors Multiples
Supalai 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
Supalai PCL
SET:SPALI
36.5B THB 1.2 6.7 5.7 5.8
CA
Advance Lithium Corp
XTSX:AALI
559.6B CAD 0 -155 082.8 -862 467.7 -862 467.7
IN
SAB Industries Ltd
BSE:539112
9.7T INR 17 852.3 -30 093.5 222 895.5 236 144.5
US
GE Vernova LLC
NYSE:GEV
89B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
84.2B Zac 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
690.7T IDR 21.6 173.9 60 60
US
Coupang Inc
F:788
41B EUR 1.5 42.2 53.8 115.5
IN
Jio Financial Services Ltd
NSE:JIOFIN
2T INR 150.7 122.7 211.4 216.5
CH
Galderma Group AG
SIX:GALD
20.2B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
22.3B USD 19.9 -41.6 -34.6 -33.7
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
19.8B Zac 0 0 0 0
P/E Multiple
Earnings Growth
TH
S
Supalai PCL
SET:SPALI
Average P/E: 86.4
6.7
9%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -155 082.8 N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -30 093.5 N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-2%
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
173.9
N/A
US
Coupang Inc
F:788
42.2
11%
IN
Jio Financial Services Ltd
NSE:JIOFIN
122.7
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -41.6 N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-53%
EV/EBITDA Multiple
EBITDA Growth
TH
S
Supalai PCL
SET:SPALI
Average EV/EBITDA: 44 645.3
5.7
11%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A
IN
S
SAB Industries Ltd
BSE:539112
222 895.5
N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
26%
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
60
N/A
US
Coupang Inc
F:788
53.8
264%
IN
Jio Financial Services Ltd
NSE:JIOFIN
211.4
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
64%
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -34.6 N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
64%
EV/EBIT Multiple
EBIT Growth
TH
S
Supalai PCL
SET:SPALI
Average EV/EBIT: 47 308.5
5.8
17%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A
IN
S
SAB Industries Ltd
BSE:539112
236 144.5
N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
43%
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
60
N/A
US
Coupang Inc
F:788
115.5
328%
IN
Jio Financial Services Ltd
NSE:JIOFIN
216.5
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
111%
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -33.7 N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
64%

See Also

Discover More
Back to Top