T

Thai Optical Group PCL
SET:TOG

Watchlist Manager
Thai Optical Group PCL
SET:TOG
Watchlist
Price: 9.8 THB Market Closed
Market Cap: 4.6B THB
Have any thoughts about
Thai Optical Group PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one TOG stock under the Base Case scenario is 13.68 THB. Compared to the current market price of 9.8 THB, Thai Optical Group PCL is Undervalued by 28%.

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.

TOG Relative Value
Base Case
13.68 THB
Undervaluation 28%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
63
vs Industry
56
Median 3Y
1.6
Median 5Y
1.5
Industry
2.3
More Details
12
P/E
P/E
Price to Earnings
12
vs History
58
vs Industry
39
Median 3Y
12.1
Median 5Y
12.8
Industry
23
More Details
8.2
P/OCF
P/OCF
Price to OCF
8.2
vs History
58
vs Industry
35
Median 3Y
11.9
Median 5Y
8.9
Industry
14.3
More Details
15.6
P/FCFE
P/FCFE
Price to FCFE
15.6
vs History
61
vs Industry
28
Median 3Y
18.1
Median 5Y
18.1
Industry
20
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
39
vs Industry
43
Median 3Y
2.2
Median 5Y
2.1
Industry
2.2
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
41
vs Industry
52
Median 3Y
1.8
Median 5Y
1.7
Industry
2.4
More Details
7.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.9
vs History
46
vs Industry
26
Median 3Y
8.2
Median 5Y
7.9
Industry
5
More Details
8.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.4
vs History
60
vs Industry
36
Median 3Y
9.1
Median 5Y
8.8
Industry
12.9
More Details
11.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.9
vs History
71
vs Industry
34
Median 3Y
12.7
Median 5Y
13.6
Industry
17.4
More Details
10.5
EV/OCF
EV/OCF
Enterprise Value to OCF
10.5
vs History
47
vs Industry
32
Median 3Y
13.4
Median 5Y
10.6
Industry
14
More Details
67.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
67.4
vs History
6
vs Industry
21
Median 3Y
12.4
Median 5Y
12.9
Industry
18.2
More Details
1.5
EV/IC
EV/IC
Enterprise Value to IC
1.5
vs History
63
vs Industry
45
Median 3Y
1.8
Median 5Y
1.6
Industry
1.9
More Details

Multiples Across Competitors

TOG Competitors Multiples
Thai Optical Group 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
Thai Optical Group PCL
SET:TOG
4.6B THB 1.3 12 8.4 11.9
JP
Hoya Corp
TSE:7741
7T JPY 8.5 35.6 23.5 28.3
CH
Alcon AG
SIX:ALC
37.9B CHF 4.3 35.8 17.6 34.1
DK
Coloplast A/S
CSE:COLO B
178.7B DKK 6.6 35.4 22.8 26.8
US
Align Technology Inc
NASDAQ:ALGN
16.1B USD 4.1 36.4 18.4 22.1
KR
HLB Inc
KOSDAQ:028300
10.3T KRW 199.1 -55.7 -85.7 -80.8
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
49B CNY 11.1 26.5 23 23
US
Lantheus Holdings Inc
NASDAQ:LNTH
6.5B USD 4.4 15.3 10.6 12
CA
Bausch + Lomb Corp
NYSE:BLCO
6.4B USD 1.4 -17.3 16.7 56
UK
ConvaTec Group PLC
LSE:CTEC
4.6B GBP 2.6 37.5 264.6 462.2
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.7B USD 4.3 47.6 23.7 38.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thai Optical Group PCL
SET:TOG
Average EV/EBITDA: 42.9
8.4
N/A N/A
JP
Hoya Corp
TSE:7741
23.5
15%
1.6
CH
Alcon AG
SIX:ALC
17.6
10%
1.8
DK
Coloplast A/S
CSE:COLO B
22.8
11%
2.1
US
Align Technology Inc
NASDAQ:ALGN
18.4
15%
1.2
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -85.7 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
23
27%
0.9
US
Lantheus Holdings Inc
NASDAQ:LNTH
10.6
11%
1
CA
Bausch + Lomb Corp
NYSE:BLCO
16.7
22%
0.8
UK
ConvaTec Group PLC
LSE:CTEC
264.6
12%
22
US
Merit Medical Systems Inc
NASDAQ:MMSI
23.7
22%
1.1

See Also

Summary
TOG intrinsic value, competitors valuation, and company profile.
DCF Valuation
TOG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TOG stock valuation using valuation multiples.
Wall Street Estimates
TOG 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
TOG 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 215,800+ 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

© 2025 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.