W

WHA Corporation PCL
SET:WHA

Watchlist Manager
WHA Corporation PCL
SET:WHA
Watchlist
Price: 5.9 THB 5.36% Market Closed
Market Cap: 88.2B THB
Have any thoughts about
WHA Corporation PCL?
Write Note

Relative Value

The Relative Value of one WHA stock under the Base Case scenario is 6.64 THB. Compared to the current market price of 5.9 THB, WHA Corporation PCL is Undervalued by 11%.

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.

WHA Relative Value
Base Case
6.64 THB
Undervaluation 11%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
31
Median 3Y
4.6
Median 5Y
4.9
Industry
2.2
Forward
6
vs History
61
vs Industry
24
Median 3Y
15.5
Median 5Y
15.9
Industry
17
Forward
17.5
vs History
vs Industry
6
Median 3Y
17.8
Median 5Y
17.8
Industry
10.4
vs History
41
vs Industry
16
Median 3Y
14.7
Median 5Y
15
Industry
14
vs History
1
vs Industry
23
Median 3Y
1.9
Median 5Y
1.7
Industry
1.6
vs History
36
vs Industry
30
Median 3Y
6.6
Median 5Y
6.9
Industry
3.2
Forward
8.3
vs History
41
vs Industry
26
Median 3Y
14.3
Median 5Y
14.9
Industry
7
vs History
39
vs Industry
13
Median 3Y
15.1
Median 5Y
16.8
Industry
11.3
Forward
19.1
vs History
41
vs Industry
13
Median 3Y
16.9
Median 5Y
18.7
Industry
13.4
Forward
20.7
vs History
vs Industry
6
Median 3Y
26.3
Median 5Y
27.5
Industry
11.4
vs History
vs Industry
2
Median 3Y
28.1
Median 5Y
60.4
Industry
12.4
vs History
7
vs Industry
41
Median 3Y
1.2
Median 5Y
1
Industry
1.5

Multiples Across Competitors

WHA Competitors Multiples
WHA Corporation PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
WHA Corporation PCL
SET:WHA
88.2B THB 5.6 16 17.7 20.1
CA
Advance Lithium Corp
XTSX:AALI
559.6B CAD 0 -155 082.8 -862 467.7 -862 467.7
IN
SAB Industries Ltd
BSE:539112
9.5T INR 17 473.8 -29 455.5 218 170.1 231 138.3
US
GE Vernova LLC
NYSE:GEV
96.1B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
84.9B Zac 0 0 0 0
IL
Meitav Trade Investments Ltd
TASE:MTRD
435.8m ILA 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
690.7T IDR 21.3 172 59.4 59.4
US
Coupang Inc
F:788
41.1B EUR 1.5 41.7 53.1 113.9
US
Reddit Inc
NYSE:RDDT
25.4B USD 22.7 -47.4 -39.8 -38.8
IN
Jio Financial Services Ltd
NSE:JIOFIN
2T INR 152.4 124.1 213.9 219
CH
Galderma Group AG
SIX:GALD
20.6B CHF 0 0 0 0
P/E Multiple
Earnings Growth
TH
W
WHA Corporation PCL
SET:WHA
Average P/E: 88.5
16
31%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -155 082.8 N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -29 455.5 N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-2%
IL
M
Meitav Trade Investments Ltd
TASE:MTRD
Not Available N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
172
N/A
US
Coupang Inc
F:788
41.7
11%
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -47.4 N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
124.1
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A
EV/EBITDA Multiple
EBITDA Growth
TH
W
WHA Corporation PCL
SET:WHA
Average EV/EBITDA: 43 702.8
17.7
31%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A
IN
S
SAB Industries Ltd
BSE:539112
218 170.1
N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
26%
IL
M
Meitav Trade Investments Ltd
TASE:MTRD
Not Available N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
59.4
N/A
US
Coupang Inc
F:788
53.1
264%
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -39.8 N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
213.9
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
64%
EV/EBIT Multiple
EBIT Growth
TH
W
WHA Corporation PCL
SET:WHA
Average EV/EBIT: 46 310.2
20.1
35%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A
IN
S
SAB Industries Ltd
BSE:539112
231 138.3
N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
43%
IL
M
Meitav Trade Investments Ltd
TASE:MTRD
Not Available N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
59.4
N/A
US
Coupang Inc
F:788
113.9
328%
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -38.8 N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
219
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
111%

See Also

Discover More
Back to Top