W

Workpoint Entertainment PCL
SET:WORK

Watchlist Manager
Workpoint Entertainment PCL
SET:WORK
Watchlist
Price: 6.3 THB 1.61% Market Closed
Market Cap: 2.8B THB
Have any thoughts about
Workpoint Entertainment PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one WORK stock under the Base Case scenario is 9.91 THB. Compared to the current market price of 6.3 THB, Workpoint Entertainment PCL is Undervalued by 36%.

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.

WORK Relative Value
Base Case
9.91 THB
Undervaluation 36%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
90
vs Industry
36
Median 3Y
3.5
Median 5Y
3.3
Industry
1.5
Forward
1.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
1
Median 3Y
51.6
Median 5Y
43
Industry
17.9
Forward
102.9
More Details
19.9
P/OCF
P/OCF
Price to OCF
19.9
vs History
17
vs Industry
34
Median 3Y
15
Median 5Y
12.2
Industry
11.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
6
Median 3Y
34.2
Median 5Y
17.5
Industry
15.7
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
95
vs Industry
56
Median 3Y
1.5
Median 5Y
1.5
Industry
1.7
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
92
vs Industry
51
Median 3Y
2.5
Median 5Y
2.2
Industry
1.6
Forward
0.4
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
77
vs Industry
33
Median 3Y
7.5
Median 5Y
5.9
Industry
3.3
More Details
3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3
vs History
74
vs Industry
38
Median 3Y
10.5
Median 5Y
7.9
Industry
8.7
Forward
3.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
1
Median 3Y
25.1
Median 5Y
21.5
Industry
12.2
Forward
-11
More Details
6.6
EV/OCF
EV/OCF
Enterprise Value to OCF
6.6
vs History
22
vs Industry
46
Median 3Y
10.4
Median 5Y
8.6
Industry
10.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
12
Median 3Y
23.3
Median 5Y
12.1
Industry
13.4
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
95
vs Industry
54
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
More Details

Multiples Across Competitors

WORK Competitors Multiples
Workpoint Entertainment 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
Workpoint Entertainment PCL
SET:WORK
2.8B THB 1.3 -75.2 3 -16.6
US
Netflix Inc
NASDAQ:NFLX
385.3B USD 10.3 49.5 15.7 40.5
US
Walt Disney Co
NYSE:DIS
204.7B USD 2.2 41.2 14.1 20
LU
Spotify Technology SA
NYSE:SPOT
91.7B USD 5.8 125 89.1 102.8
NL
Universal Music Group NV
AEX:UMG
44.9B EUR 3.9 28.9 29.5 29.5
US
Live Nation Entertainment Inc
NYSE:LYV
30.4B USD 1.3 131.5 17 24.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.7B USD 0.6 -2.3 2.8 -157.5
US
TKO Group Holdings Inc
NYSE:TKO
24.2B USD 18.1 143.1 69.5 92
CN
Tencent Music Entertainment Group
NYSE:TME
19.8B USD 5.2 24 21.4 21.4
FR
Bollore SE
PAR:BOL
16.5B EUR 0.9 4.2 7.7 24.6
US
Warner Music Group Corp
NASDAQ:WMG
16.1B USD 2.5 37.4 15 20
P/E Multiple
Earnings Growth P/E to Growth
TH
W
Workpoint Entertainment PCL
SET:WORK
Average P/E: 65
Negative Multiple: -75.2
234%
N/A
US
Netflix Inc
NASDAQ:NFLX
49.5
129%
0.4
US
Walt Disney Co
NYSE:DIS
41.2
378%
0.1
LU
Spotify Technology SA
NYSE:SPOT
125
N/A N/A
NL
Universal Music Group NV
AEX:UMG
28.9
70%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
131.5
132%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.3 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
143.1
185%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
24
116%
0.2
FR
Bollore SE
PAR:BOL
4.2
107%
0
US
Warner Music Group Corp
NASDAQ:WMG
37.4
116%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
W
Workpoint Entertainment PCL
SET:WORK
Average EV/EBIT: 41.7
Negative Multiple: -16.6 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
40.5
114%
0.4
US
Walt Disney Co
NYSE:DIS
20
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
102.8
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.5
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.3
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -157.5 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
92
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.4
129%
0.2
FR
Bollore SE
PAR:BOL
24.6
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
20
47%
0.4

See Also

Summary
WORK intrinsic value, competitors valuation, and company profile.
DCF Valuation
WORK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WORK stock valuation using valuation multiples.
Wall Street Estimates
WORK 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
WORK 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 210,400+ 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

© 2024 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.