TTCL PCL (SET:TTCL)

Watchlist Manager

Watchlist

Price: 3.04 THB 0.66%

Market Cap: 1.9B THB

Have any thoughts about
TTCL PCL?

Write Note

Section:

Relative Value

The Relative Value of one TTCL stock under the Base Case scenario is 8.61 THB. Compared to the current market price of 3.04 THB, TTCL PCL is Undervalued by 65%.

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.

What is Relative Valuation?

How is Relative Value calculated?

TTCL Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.1

P/S

vs History	98
vs Industry	91

Median 5Y

0.3

Industry

0.8

More Details

7.7

P/E

vs History	28
vs Industry	61

Median 5Y

4.9

Industry

15.4

More Details

2.3

P/OCF

vs History	50
vs Industry	52

Median 5Y

2.4

Industry

8.6

More Details

Negative

P/FCFE

vs History
vs Industry	40

Median 5Y

-2.1

Industry

13.5

More Details

0.5

P/B

vs History	96
vs Industry	69

Median 5Y

0.9

Industry

1.2

More Details

0.1

EV/S

vs History	90
vs Industry	86

Median 5Y

0.3

Industry

More Details

2.2

EV/GP

vs History	77
vs Industry	69

Median 5Y

3.8

Industry

5.2

More Details

6.8

EV/EBITDA

vs History	38
vs Industry	57

Median 5Y

4.4

Industry

9.5

More Details

9.3

EV/EBIT

vs History	25
vs Industry	56

Median 5Y

4.6

Industry

12.1

More Details

2.8

EV/OCF

vs History	47
vs Industry	52

Median 5Y

2.3

Industry

More Details

EV/FCFF

vs History	17
vs Industry	45

Median 5Y

-1.1

Industry

12.7

More Details

0.1

EV/IC

vs History	88
vs Industry	88

Median 5Y

0.3

Industry

0.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	T	TTCL PCL SET:TTCL	1.9B THB	0.1	7.7	6.8	9.3
FR		Vinci SA PAR:DG	62.8B EUR	0.9	13.6	6.7	9.9
IN		Larsen & Toubro Ltd NSE:LT	5.2T INR	2.3	39.1	22.9	27.1
IN		Larsen and Toubro Ltd F:LTO	53.3B EUR	2.2	37.3	21.9	25.9
JP		Meldia Development & Construction CO LTD TSE:1739	6.1T JPY	155.9	4 601.9	2 363.5	2 501
US		Quanta Services Inc NYSE:PWR	42.3B USD	1.9	53.6	25.1	39.2
NL		Ferrovial SE AEX:FER	28.8B EUR	3.3	38.1	30.5	47
ES		Ferrovial SA MAD:FER	27.6B EUR	3.1	36.6	29.6	45.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	204.4B CNY	0.1	3.8	6.6	6.6
CA		WSP Global Inc TSX:WSP	29.3B CAD	2	49	16	25.1
US		EMCOR Group Inc NYSE:EME	20.3B USD	1.5	24.6	15.7	17.5

				Revenue Growth
TH	T	TTCL PCL SET:TTCL	Average P/S: 15.7 0.1	N/A
FR		Vinci SA PAR:DG	0.9	13%
IN		Larsen & Toubro Ltd NSE:LT	2.3	55%
IN		Larsen and Toubro Ltd F:LTO	2.2	55%
JP		Meldia Development & Construction CO LTD TSE:1739	155.9	N/A
US		Quanta Services Inc NYSE:PWR	1.9	42%
NL		Ferrovial SE AEX:FER	3.3	14%
ES		Ferrovial SA MAD:FER	3.1	14%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	24%
CA		WSP Global Inc TSX:WSP	2	0%
US		EMCOR Group Inc NYSE:EME	1.5	24%

				Earnings Growth
TH	T	TTCL PCL SET:TTCL	Average P/E: 445.9 7.7	N/A
FR		Vinci SA PAR:DG	13.6	22%
IN		Larsen & Toubro Ltd NSE:LT	39.1	83%
IN		Larsen and Toubro Ltd F:LTO	37.3	83%
JP		Meldia Development & Construction CO LTD TSE:1739	4 601.9	N/A
US		Quanta Services Inc NYSE:PWR	53.6	134%
NL		Ferrovial SE AEX:FER	38.1	66%
ES		Ferrovial SA MAD:FER	36.6	67%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	3.8	22%
CA		WSP Global Inc TSX:WSP	49	148%
US		EMCOR Group Inc NYSE:EME	24.6	64%

				EBITDA Growth
TH	T	TTCL PCL SET:TTCL	Average EV/EBITDA: 231.4 6.8	N/A
FR		Vinci SA PAR:DG	6.7	19%
IN		Larsen & Toubro Ltd NSE:LT	22.9	70%
IN		Larsen and Toubro Ltd F:LTO	21.9	70%
JP		Meldia Development & Construction CO LTD TSE:1739	2 363.5	N/A
US		Quanta Services Inc NYSE:PWR	25.1	67%
NL		Ferrovial SE AEX:FER	30.5	67%
ES		Ferrovial SA MAD:FER	29.6	67%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	6.6	53%
CA		WSP Global Inc TSX:WSP	16	29%
US		EMCOR Group Inc NYSE:EME	15.7	53%

				EBIT Growth
TH	T	TTCL PCL SET:TTCL	Average EV/EBIT: 250.4 9.3	N/A
FR		Vinci SA PAR:DG	9.9	24%
IN		Larsen & Toubro Ltd NSE:LT	27.1	72%
IN		Larsen and Toubro Ltd F:LTO	25.9	72%
JP		Meldia Development & Construction CO LTD TSE:1739	2 501	N/A
US		Quanta Services Inc NYSE:PWR	39.2	78%
NL		Ferrovial SE AEX:FER	47	107%
ES		Ferrovial SA MAD:FER	45.5	107%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	6.6	35%
CA		WSP Global Inc TSX:WSP	25.1	N/A
US		EMCOR Group Inc NYSE:EME	17.5	18%

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	Abbvie Inc NYSE:ABBV	Biotechnology
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Realty Income Corp NYSE:O	Real Estate
US	Walt Disney Co NYSE:DIS	Media
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

TTCL PCL
SET:TTCL

Relative Value

Valuation Multiples

Multiples Across Competitors

TTCL Competitors Multiples
TTCL PCL Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	N/A 4.2
Price Target

TTCL PCL SET:TTCL

Relative Value

Valuation Multiples

Multiples Across Competitors

TTCL Competitors Multiples TTCL PCL Competitors

See Also

Company

Help

Tools

Stocks

TTCL PCL
SET:TTCL

TTCL Competitors Multiples
TTCL PCL Competitors