T

Thanulux PCL
SET:TNL

Watchlist Manager
Thanulux PCL
SET:TNL
Watchlist
Price: 36 THB Market Closed
Market Cap: 11B THB
Have any thoughts about
Thanulux PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one TNL stock under the Base Case scenario is 4.1 THB. Compared to the current market price of 36 THB, Thanulux PCL is Overvalued by 89%.

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.

TNL Relative Value
Base Case
4.1 THB
Overvaluation 89%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

14.5
P/S
P/S
Price to Sales
14.5
vs History
3
vs Industry
7
Median 3Y
5.8
Median 5Y
1.9
Industry
1
More Details
31.5
P/E
P/E
Price to Earnings
31.5
vs History
57
vs Industry
31
Median 3Y
34.2
Median 5Y
34.6
Industry
18.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-4.3
Industry
10.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-12.3
Industry
17.3
More Details
1
P/B
P/B
Price to Book Value
1
vs History
17
vs Industry
53
Median 3Y
1
Median 5Y
0.7
Industry
1.4
More Details
14.7
EV/S
EV/S
Enterprise Value to Sales
14.7
vs History
3
vs Industry
8
Median 3Y
5.3
Median 5Y
1.3
Industry
1.2
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
9
Median 3Y
6.1
Median 5Y
4.4
Industry
4.1
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
3
Median 3Y
23.8
Median 5Y
26.8
Industry
11
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
2
Median 3Y
52.7
Median 5Y
-17
Industry
14.3
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-4.6
Industry
11
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-4.6
Industry
13.4
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
34
vs Industry
47
Median 3Y
0.9
Median 5Y
0.5
Industry
1.1
More Details

Multiples Across Competitors

TNL Competitors Multiples
Thanulux 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
Thanulux PCL
SET:TNL
11B THB 14.5 31.5 -48.9 -44.3
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
314.3B EUR 3.7 22.5 11.6 15.5
FR
Hermes International SCA
PAR:RMS
240.3B EUR 16.9 54 34.7 39.7
FR
Christian Dior SE
PAR:CDI
107.7B EUR 1.3 18.5 4.5 6
FR
EssilorLuxottica SA
PAR:EL
105.4B EUR 4.1 46 17.6 33.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
79.9B CHF 4.2 65.4 19.2 19.2
CA
Lululemon Athletica Inc
NASDAQ:LULU
48.4B USD 4.8 27.9 16.9 19.8
DE
Adidas AG
XETRA:ADS
41.9B EUR 1.9 98.7 21.2 48.9
IN
Titan Company Ltd
NSE:TITAN
3T INR 5.6 93.2 59 67.4
FR
Kering SA
PAR:KER
28.8B EUR 1.6 13.9 7.5 11.6
CN
ANTA Sports Products Ltd
HKEX:2020
226.6B HKD 3.2 16.1 11.8 11.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thanulux PCL
SET:TNL
Average EV/EBITDA: 20.4
Negative Multiple: -48.9 		N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
11.6
2%
5.8
FR
Hermes International SCA
PAR:RMS
34.7
32%
1.1
FR
Christian Dior SE
PAR:CDI
4.5
N/A N/A
FR
EssilorLuxottica SA
PAR:EL
17.6
36%
0.5
CH
Compagnie Financiere Richemont SA
SIX:CFR
19.2
12%
1.6
CA
Lululemon Athletica Inc
NASDAQ:LULU
16.9
29%
0.6
DE
Adidas AG
XETRA:ADS
21.2
175%
0.1
IN
Titan Company Ltd
NSE:TITAN
59
72%
0.8
FR
Kering SA
PAR:KER
7.5
-20%
N/A
CN
ANTA Sports Products Ltd
HKEX:2020
11.8
24%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thanulux PCL
SET:TNL
Average EV/EBIT: 27.4
Negative Multiple: -44.3 		N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
15.5
11%
1.4
FR
Hermes International SCA
PAR:RMS
39.7
34%
1.2
FR
Christian Dior SE
PAR:CDI
6
N/A N/A
FR
EssilorLuxottica SA
PAR:EL
33.8
76%
0.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
19.2
14%
1.4
CA
Lululemon Athletica Inc
NASDAQ:LULU
19.8
27%
0.7
DE
Adidas AG
XETRA:ADS
48.9
959%
0.1
IN
Titan Company Ltd
NSE:TITAN
67.4
80%
0.8
FR
Kering SA
PAR:KER
11.6
-28%
N/A
CN
ANTA Sports Products Ltd
HKEX:2020
11.8
41%
0.3

See Also

Summary
TNL intrinsic value, competitors valuation, and company profile.
DCF Valuation
TNL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TNL stock valuation using valuation multiples.
Wall Street Estimates
TNL 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
TNL 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 210,400+ 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

© 2024 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.