S

Supalai PCL
SET:SPALI

Watchlist Manager
Supalai PCL
SET:SPALI
Watchlist
Price: 18.5 THB 1.65%
Market Cap: 36B THB
Have any thoughts about
Supalai PCL?
Write Note

Relative Value

The Relative Value of one SPALI stock under the Base Case scenario is 29.08 THB. Compared to the current market price of 18.5 THB, Supalai PCL is Undervalued 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.

SPALI Relative Value
Base Case
29.08 THB
Undervaluation 36%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
57
Median 3Y
1.2
Median 5Y
1.2
Industry
2.2
Forward
1.1
vs History
42
vs Industry
32
Median 3Y
5.6
Median 5Y
5.7
Industry
16.6
Forward
6
vs History
3
vs Industry
13
Median 3Y
9.9
Median 5Y
6.8
Industry
10.4
vs History
85
vs Industry
16
Median 3Y
15.2
Median 5Y
11.6
Industry
13.7
vs History
84
vs Industry
55
Median 3Y
0.8
Median 5Y
0.8
Industry
1.6
vs History
84
vs Industry
57
Median 3Y
1.4
Median 5Y
1.4
Industry
3.2
Forward
1.2
vs History
73
vs Industry
51
Median 3Y
3.7
Median 5Y
3.8
Industry
7.1
vs History
61
vs Industry
22
Median 3Y
4.9
Median 5Y
5.2
Industry
11.3
Forward
5
vs History
61
vs Industry
22
Median 3Y
5
Median 5Y
5.2
Industry
13.2
Forward
5.1
vs History
3
vs Industry
14
Median 3Y
11.4
Median 5Y
7.8
Industry
11.1
vs History
3
vs Industry
12
Median 3Y
11.6
Median 5Y
7.8
Industry
12.2
vs History
92
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
36.1B THB 1.1 5.8 4.7 4.8
CA
Advance Lithium Corp
XTSX:AALI
559.6B CAD 0 -155 082.8 -862 467.7 -862 467.7
US
GE Vernova LLC
NYSE:GEV
95.7B USD 0 0 0 0
US
MCX Technologies Corp
XTSX:MCX
510.7k CAD 0 -3 -2 -2
NL
Nepi Rockcastle NV
JSE:NRP
84.6B Zac 0 0 0 0
US
Coupang Inc
F:788
39.9B EUR 1.4 40.3 51.1 109.7
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
641.8T IDR 11.7 43.8 27.1 27.1
US
Reddit Inc
NYSE:RDDT
30.9B USD 27.5 -57.6 -49 -47.8
CH
Galderma Group AG
SIX:GALD
23.4B CHF 0 0 0 0
IN
Jio Financial Services Ltd
NSE:JIOFIN
1.9T INR 148 120.5 207.5 212.5
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
21.1B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
TH
S
Supalai PCL
SET:SPALI
Average P/S: 38
1.1
6%
0.2
CA
A
Advance Lithium Corp
XTSX:AALI
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
US
MCX Technologies Corp
XTSX:MCX
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-14%
N/A
US
Coupang Inc
F:788
1.4
71%
0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
11.7
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
27.5
167%
0.2
CH
G
Galderma Group AG
SIX:GALD
Not Available
41%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
148
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
16%
N/A
P/E Multiple
Earnings Growth P/E to Growth
TH
S
Supalai PCL
SET:SPALI
Average P/E: 52.6
5.8
9%
0.7
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -155 082.8 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
US
MCX Technologies Corp
XTSX:MCX
Negative Multiple: -3 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-2%
N/A
US
Coupang Inc
F:788
40.3
8%
5.3
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
43.8
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -57.6 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
120.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-53%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Supalai PCL
SET:SPALI
Average EV/EBITDA: 72.6
4.7
11%
0.4
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
US
MCX Technologies Corp
XTSX:MCX
Negative Multiple: -2 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
29%
N/A
US
Coupang Inc
F:788
51.1
266%
0.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
27.1
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -49 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
64%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
207.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
69%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Supalai PCL
SET:SPALI
Average EV/EBIT: 88.5
4.8
12%
0.4
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
US
MCX Technologies Corp
XTSX:MCX
Negative Multiple: -2 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
44%
N/A
US
Coupang Inc
F:788
109.7
303%
0.4
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
27.1
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -47.8 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
111%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
212.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
69%
N/A

See Also

Discover More
Back to Top