S

Sherwood Corporation (Thailand) PCL
SET:SWC

Watchlist Manager
Sherwood Corporation (Thailand) PCL
SET:SWC
Watchlist
Price: 3.66 THB 0.55% Market Closed
Market Cap: 1.8B THB

Relative Value

The Relative Value of one SWC stock under the Base Case scenario is 4.32 THB. Compared to the current market price of 3.66 THB, Sherwood Corporation (Thailand) PCL is Undervalued by 15%.

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.

SWC Relative Value
Base Case
4.32 THB
Undervaluation 15%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
62
Median 3Y
1.2
Median 5Y
1.1
Industry
1.5
vs History
84
vs Industry
53
Median 3Y
23.6
Median 5Y
20
Industry
20.5
vs History
84
vs Industry
63
Median 3Y
8
Median 5Y
7.1
Industry
13.4
vs History
88
vs Industry
40
Median 3Y
16.1
Median 5Y
14.2
Industry
21.9
vs History
53
vs Industry
37
Median 3Y
2.7
Median 5Y
2.6
Industry
1.7
vs History
77
vs Industry
76
Median 3Y
1
Median 5Y
1
Industry
1.7
vs History
85
vs Industry
84
Median 3Y
2.4
Median 5Y
2.4
Industry
7.2
vs History
82
vs Industry
66
Median 3Y
8.2
Median 5Y
8.6
Industry
12.9
vs History
82
vs Industry
64
Median 3Y
12.1
Median 5Y
11.3
Industry
17.4
vs History
87
vs Industry
68
Median 3Y
6.4
Median 5Y
6.4
Industry
14.8
vs History
73
vs Industry
49
Median 3Y
4.9
Median 5Y
6.3
Industry
21
vs History
31
vs Industry
26
Median 3Y
3
Median 5Y
3
Industry
1.3

Multiples Across Competitors

SWC Competitors Multiples
Sherwood Corporation (Thailand) 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
Sherwood Corporation (Thailand) PCL
SET:SWC
1.8B THB 1.1 12.7 5.4 6.7
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 -33.9 11.5 68.3
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 8.1 25.7 189.4 189.4
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
605.5T IDR 6.4 20.4 151.2 151.2
CN
Hengli Petrochemical Co Ltd
SSE:600346
149.7B CNY 0.7 21.5 22.9 22.9
KR
LG Chem Ltd
KRX:051910
26.3T KRW 0.6 -17.8 6.6 31.8
ID
Barito Pacific Tbk PT
IDX:BRPT
293.3T IDR 2.8 28.6 357.9 357.9
US
Dow Inc
NYSE:DOW
16.6B USD 0.4 -14.5 8.8 56.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
105.4B CNY 0.3 143.1 28.2 28.2
CN
Zhejiang Juhua Co Ltd
SSE:600160
102.2B CNY 3.8 25.9 21.2 21.2
TW
Nan Ya Plastics Corp
TWSE:1303
456B TWD 1.7 -4 183.8 24.2 274.4
P/E Multiple
Earnings Growth PEG
TH
S
Sherwood Corporation (Thailand) PCL
SET:SWC
Average P/E: 39.7
12.7
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
Negative Multiple: -33.9
66%
N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
25.7
N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
20.4
N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
21.5
16%
1.3
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -17.8 N/A N/A
ID
Barito Pacific Tbk PT
IDX:BRPT
28.6
21%
1.4
US
Dow Inc
NYSE:DOW
Negative Multiple: -14.5
-27%
N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
143.1
87%
1.6
CN
Zhejiang Juhua Co Ltd
SSE:600160
25.9
44%
0.6
TW
Nan Ya Plastics Corp
TWSE:1303
Negative Multiple: -4 183.8
85%
N/A