A

Applied DB PCL
SET:ADB

Watchlist Manager
Applied DB PCL
SET:ADB
Watchlist
Price: 0.59 THB -1.67%
Market Cap: 428.3m THB

Relative Value

The Relative Value of one ADB stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.59 THB, Applied DB PCL is hidden .

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.

ADB Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
88
Median 3Y
0.4
Median 5Y
0.5
Industry
1.5
vs History
25
vs Industry
Median 3Y
-16.3
Median 5Y
12.1
Industry
20.6
vs History
66
vs Industry
73
Median 3Y
2.8
Median 5Y
3.3
Industry
13.3
vs History
vs Industry
49
Median 3Y
5.1
Median 5Y
7.7
Industry
21.6
vs History
88
vs Industry
73
Median 3Y
1.1
Median 5Y
1.3
Industry
1.7
vs History
31
vs Industry
78
Median 3Y
0.7
Median 5Y
0.7
Industry
1.7
vs History
41
vs Industry
56
Median 3Y
6.5
Median 5Y
6
Industry
7.2
vs History
49
vs Industry
35
Median 3Y
14.9
Median 5Y
12.7
Industry
12.9
vs History
36
vs Industry
5
Median 3Y
40.6
Median 5Y
18
Industry
17.4
vs History
65
vs Industry
66
Median 3Y
4.8
Median 5Y
5.3
Industry
14.7
vs History
63
vs Industry
46
Median 3Y
4.8
Median 5Y
5.5
Industry
21
vs History
90
vs Industry
64
Median 3Y
1
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

ADB Competitors Multiples
Applied DB 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
Applied DB PCL
SET:ADB
428.3m THB 0.7 18.2 12.3 39.5
US
Sherwin-Williams Co
NYSE:SHW
80.3B USD 3.5 31.2 21.1 24.8
US
Ecolab Inc
NYSE:ECL
75B USD 4.7 37.8 21.6 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.2T JPY 3.6 18.5 8.7 12
CH
Givaudan SA
SIX:GIVN
28.9B CHF 3.8 26.4 18 22.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
234.1B CNY 1.3 21.1 21 21
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.8 68.6 42.4 52.2
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.7 11
US
PPG Industries Inc
NYSE:PPG
23B USD 1.6 23.1 10.6 13
CH
DSM-Firmenich AG
AEX:DSFIR
18.3B EUR 1.4 73.1 10.9 36.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
Applied DB PCL
SET:ADB
Average EV/EBITDA: 18.6
12.3
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.1
7%
3
US
Ecolab Inc
NYSE:ECL
21.6
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
5%
1.7
CH
Givaudan SA
SIX:GIVN
18
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.4
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
CH
Sika AG
F:SIKA
8.7
4%
2.2
US
PPG Industries Inc
NYSE:PPG
10.6
4%
2.6
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.9
8%
1.4