T

Thai Vegetable Oil PCL
SET:TVO

Watchlist Manager
Thai Vegetable Oil PCL
SET:TVO
Watchlist
Price: 22.5 THB -1.75% Market Closed
Market Cap: 20B THB

Relative Value

The Relative Value of one TVO stock under the Base Case scenario is 27.25 THB. Compared to the current market price of 22.5 THB, Thai Vegetable Oil PCL is Undervalued by 17%.

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.

TVO Relative Value
Base Case
27.25 THB
Undervaluation 17%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
61
Median 3Y
0.6
Median 5Y
0.7
Industry
0.9
Forward
0.6
vs History
50
vs Industry
29
Median 3Y
13.4
Median 5Y
12.6
Industry
15.7
Forward
10.8
vs History
68
vs Industry
42
Median 3Y
13
Median 5Y
12.6
Industry
9.7
vs History
60
vs Industry
20
Median 3Y
33.6
Median 5Y
30.9
Industry
17.4
vs History
68
vs Industry
36
Median 3Y
2.1
Median 5Y
2.2
Industry
1.5
vs History
55
vs Industry
69
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1
Forward
0.6
vs History
57
vs Industry
20
Median 3Y
8.9
Median 5Y
7.9
Industry
4.7
vs History
49
vs Industry
28
Median 3Y
10.1
Median 5Y
9.3
Industry
9.9
Forward
8.7
vs History
50
vs Industry
29
Median 3Y
11.8
Median 5Y
10.8
Industry
12.6
Forward
8.3
vs History
63
vs Industry
47
Median 3Y
12.5
Median 5Y
11.8
Industry
10.8
vs History
15
vs Industry
31
Median 3Y
12.6
Median 5Y
12.6
Industry
15
vs History
80
vs Industry
30
Median 3Y
1.8
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

TVO Competitors Multiples
Thai Vegetable Oil PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Thai Vegetable Oil PCL
SET:TVO
20B THB 0.6 12.4 9.1 10.6
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
234.7B CHF 2.6 21.6 14.5 17.8
US
Mondelez International Inc
NASDAQ:MDLZ
84.1B USD 2.3 18.2 12.3 14.7
FR
Danone SA
PAR:BN
46B EUR 1.7 22.8 10.9 14.5
ZA
Tiger Brands Ltd
JSE:TBS
41.4B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.5B USD 1.4 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.3B USD 3 15 11 12.7
US
General Mills Inc
NYSE:GIS
32.2B USD 1.6 12.4 10 11.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
226.2B CNY 8.6 37 31.3 31.3
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.2B CHF 4.8 39 22.3 29.6