W

Warrix Sport PCL
SET:WARRIX

Watchlist Manager
Warrix Sport PCL
SET:WARRIX
Watchlist
Price: 1.91 THB 1.06% Market Closed
Market Cap: 1.1B THB
Section:
 

Relative Value

The Relative Value of one WARRIX stock under the Base Case scenario is 3.07 THB. Compared to the current market price of 1.91 THB, Warrix Sport PCL is Undervalued by 38%.

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.

WARRIX Relative Value
Base Case
3.07 THB
Undervaluation 38%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
84
vs Industry
29
Median 3Y
1.5
Median 5Y
1.5
Industry
1
Forward
0.7
More Details
12.4
P/E
P/E
Price to Earnings
12.4
vs History
81
vs Industry
33
Median 3Y
15.8
Median 5Y
15.8
Industry
17.9
Forward
22.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
26
Median 3Y
-28.2
Median 5Y
-28.2
Industry
10.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
19
Median 3Y
-8.9
Median 5Y
-8.9
Industry
18.2
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
92
vs Industry
32
Median 3Y
1.8
Median 5Y
1.8
Industry
1.3
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
84
vs Industry
36
Median 3Y
1.3
Median 5Y
1.3
Industry
1.2
Forward
0.7
More Details
1.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.4
vs History
84
vs Industry
49
Median 3Y
2.7
Median 5Y
2.7
Industry
4
More Details
5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5
vs History
81
vs Industry
41
Median 3Y
7.4
Median 5Y
7.4
Industry
9.8
Forward
6.5
More Details
8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8
vs History
81
vs Industry
39
Median 3Y
10.2
Median 5Y
10.2
Industry
13.3
Forward
17.5
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
32
Median 3Y
-24
Median 5Y
-24
Industry
11.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
27
Median 3Y
-19.3
Median 5Y
-19.3
Industry
15.1
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
92
vs Industry
24
Median 3Y
2
Median 5Y
2
Industry
1
More Details

Multiples Across Competitors

WARRIX Competitors Multiples
Warrix Sport 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
Warrix Sport PCL
SET:WARRIX
1.1B THB 0.7 12.4 5 8
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
313.3B EUR 3.8 28.5 12.9 18.7
FR
Hermes International SCA
PAR:RMS
220.4B EUR 14 49.2 28.6 32.7
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
126.7B EUR 4.7 53.2 20.1 38.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
99B CHF 4.8 25.9 22.1 22.1
FR
Christian Dior SE
PAR:CDI
105.9B EUR 1.3 23.2 4.9 7.1
FR
Kering SA
PAR:KER
37.1B EUR 2.4 50.9 12.7 28.3
IN
Titan Company Ltd
NSE:TITAN
3.5T INR 5.2 84.7 51.8 57.9
DE
Adidas AG
XETRA:ADS
29.5B EUR 1.2 24.2 10.2 16.4
CN
ANTA Sports Products Ltd
HKEX:2020
228.8B HKD 2.7 13.9 11.2 11.2
P/E Multiple
Earnings Growth PEG
TH
W
Warrix Sport PCL
SET:WARRIX
Average P/E: 36.6
12.4
-20%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
28.5
3%
9.5
FR
Hermes International SCA
PAR:RMS
49.2
8%
6.1
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
53.2
22%
2.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
25.9
17%
1.5
FR
Christian Dior SE
PAR:CDI
23.2
N/A N/A
FR
Kering SA
PAR:KER
50.9
8%
6.4
IN
Titan Company Ltd
NSE:TITAN
84.7
29%
2.9
DE
Adidas AG
XETRA:ADS
24.2
45%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
13.9
3%
4.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
W
Warrix Sport PCL
SET:WARRIX
Average EV/EBITDA: 18
5
-13%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.9
0%
N/A
FR
Hermes International SCA
PAR:RMS
28.6
7%
4.1
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
20.1
10%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
8%
2.8
FR
Christian Dior SE
PAR:CDI
4.9
N/A N/A
FR
Kering SA
PAR:KER
12.7
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
51.8
25%
2.1
DE
Adidas AG
XETRA:ADS
10.2
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
W
Warrix Sport PCL
SET:WARRIX
Average EV/EBIT: 24.1
8
-12%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.7
2%
9.3
FR
Hermes International SCA
PAR:RMS
32.7
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
38.1
18%
2.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
10%
2.2
FR
Christian Dior SE
PAR:CDI
7.1
N/A N/A
FR
Kering SA
PAR:KER
28.3
1%
28.3
IN
Titan Company Ltd
NSE:TITAN
57.9
26%
2.2
DE
Adidas AG
XETRA:ADS
16.4
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
11%
1

See Also

Summary
WARRIX intrinsic value, competitors valuation, and company profile.
DCF Valuation
WARRIX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WARRIX stock valuation using valuation multiples.
Wall Street Estimates
WARRIX 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
WARRIX 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 304,200+ value investors using Alpha Spread
Create 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.