A

Asian Alliance International PCL
SET:AAI

Watchlist Manager
Asian Alliance International PCL
SET:AAI
Watchlist
Price: 4.8 THB 0.84% Market Closed
Market Cap: 10.2B THB
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one AAI stock under the Base Case scenario is 3.5 THB. Compared to the current market price of 4.8 THB, Asian Alliance International PCL is Overvalued by 27%.

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.

AAI Relative Value
Base Case
3.5 THB
Overvaluation 27%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

15.1
P/S
P/S
Price to Sales
15.1
vs History
71
vs Industry
21
Median 3Y
20.5
Median 5Y
20.5
Industry
1
Forward
14.5
More Details
11.9
P/E
P/E
Price to Earnings
11.9
vs History
71
vs Industry
16
Median 3Y
16.6
Median 5Y
16.6
Industry
16.6
Forward
19.2
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
34
Median 3Y
-4.5
Median 5Y
-4.5
Industry
10.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
33
Median 3Y
-7.5
Median 5Y
-7.5
Industry
17.5
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
85
vs Industry
24
Median 3Y
2.2
Median 5Y
2.2
Industry
1.5
More Details
17.5
EV/S
EV/S
Enterprise Value to Sales
17.5
vs History
71
vs Industry
24
Median 3Y
22.5
Median 5Y
22.5
Industry
1.2
Forward
16.7
More Details
19
EV/GP
EV/GP
Enterprise Value to Gross Profit
19
vs History
71
vs Industry
12
Median 3Y
24.7
Median 5Y
24.7
Industry
4.8
More Details
18.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.9
vs History
71
vs Industry
21
Median 3Y
24.7
Median 5Y
24.7
Industry
10.3
Forward
19.8
More Details
18.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.9
vs History
71
vs Industry
16
Median 3Y
24.7
Median 5Y
24.7
Industry
13.6
Forward
18.7
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
40
Median 3Y
-5.2
Median 5Y
-5.2
Industry
11
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
37
Median 3Y
-5.2
Median 5Y
-5.2
Industry
15.2
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
85
vs Industry
15
Median 3Y
2
Median 5Y
2
Industry
1.1
More Details

Multiples Across Competitors

AAI Competitors Multiples
Asian Alliance International PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Asian Alliance International PCL
SET:AAI
10.2B THB 15.1 11.9 18.9 18.9
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
183B CHF 2 17.8 12.1 15
US
Mondelez International Inc
NASDAQ:MDLZ
80.3B USD 2.2 22.1 15.8 20.1
FR
Danone SA
PAR:BN
46.4B EUR 1.7 25.2 11 14.8
ZA
Tiger Brands Ltd
JSE:TBS
48.1B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
36.1B USD 3.2 23.6 15.1 18.4
CN
Muyuan Foods Co Ltd
SZSE:002714
251.7B CNY 1.7 10.2 10.7 10.7
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.6B CHF 4.7 41.3 24.1 32.8
US
Kraft Heinz Co
NASDAQ:KHC
32.8B USD 1.3 -6.2 8.1 9.5
ZA
Avi Ltd
JSE:AVI
31.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
TH
A
Asian Alliance International PCL
SET:AAI
Average P/E: 67 613.1
11.9
-10%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17.8
7%
2.5
US
Mondelez International Inc
NASDAQ:MDLZ
22.1
1%
22.1
FR
Danone SA
PAR:BN
25.2
13%
1.9
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
13%
N/A
US
Hershey Co
NYSE:HSY
23.6
-11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.2
20%
0.5
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41.3
10%
4.1
US
Kraft Heinz Co
NASDAQ:KHC
Negative Multiple: -6.2
7%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
Asian Alliance International PCL
SET:AAI
Average EV/EBITDA: 20 739.8
18.9
4%
4.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.1
3%
4
US
Mondelez International Inc
NASDAQ:MDLZ
15.8
0%
N/A
FR
Danone SA
PAR:BN
11
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
15.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.7
33%
0.3
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.1
8%
3
US
Kraft Heinz Co
NASDAQ:KHC
8.1
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
Asian Alliance International PCL
SET:AAI
Average EV/EBIT: 35 380.5
18.9
5%
3.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15
2%
7.5
US
Mondelez International Inc
NASDAQ:MDLZ
20.1
-1%
N/A
FR
Danone SA
PAR:BN
14.8
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Hershey Co
NYSE:HSY
18.4
-8%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.7
18%
0.6
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.8
9%
3.6
US
Kraft Heinz Co
NASDAQ:KHC
9.5
-2%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A

See Also

Summary
AAI intrinsic value, competitors valuation, and company profile.
DCF Valuation
AAI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AAI stock valuation using valuation multiples.
Wall Street Estimates
AAI 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
AAI 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 275,500+ 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.