A

All Energy & Utilities PCL
SET:AE

Watchlist Manager
All Energy & Utilities PCL
SET:AE
Watchlist
Price: 0.08 THB
Market Cap: ฿411.4m

Multiples-Based Value

The Multiples-Based Value of one AE stock under the Base Case scenario is 0.29 THB. Compared to the current market price of 0.08 THB, All Energy & Utilities PCL is Undervalued by 73%.

Multiples-Based 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.

AE Multiples-Based Value
Base Case
0.29 THB
Undervaluation 73%
Multiples-Based Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

AE Competitors Multiples
All Energy & Utilities 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
All Energy & Utilities PCL
SET:AE
411.4m THB 0.4 -2.9 21.2 -5.5
US
Atmos Energy Corp
NYSE:ATO
30.3B USD 6.2 24.3 16.7 24.5
ES
Naturgy Energy Group SA
MAD:NTGY
23.8B EUR 1.2 11.7 6.4 9.2
IT
Snam SpA
MIL:SRG
21.4B EUR 5.6 17.1 12.8 20.4
HK
Hong Kong and China Gas Co Ltd
HKEX:3
132.3B HKD 2.4 23.2 20.6 20.6
JP
Tokyo Gas Co Ltd
TSE:9531
2.6T JPY 0.9 12.9 7.6 17.8
JP
Osaka Gas Co Ltd
TSE:9532
2.5T JPY 1.2 13.6 9.8 16.3
IT
Italgas SpA
MIL:IG
9.9B EUR 4.3 15 11.5 16.8
CA
AltaGas Ltd
TSX:ALA
15B CAD 1.2 20.1 13.4 18.8
CN
ENN Natural Gas Co Ltd
SSE:600803
69.3B CNY 0.5 14.8 7.1 7.1
IN
GAIL (India) Ltd
NSE:GAIL
902B INR 0.6 10.5 7.7 10.9
P/E Multiple
Earnings Growth PEG
TH
A
All Energy & Utilities PCL
SET:AE
Average P/E: 16.3
Negative Multiple: -2.9
N/A N/A
US
Atmos Energy Corp
NYSE:ATO
24.3
10%
2.4
ES
Naturgy Energy Group SA
MAD:NTGY
11.7
-2%
N/A
IT
Snam SpA
MIL:SRG
17.1
6%
2.8
HK
Hong Kong and China Gas Co Ltd
HKEX:3
23.2
N/A N/A
JP
T
Tokyo Gas Co Ltd
TSE:9531
12.9
27%
0.5
JP
Osaka Gas Co Ltd
TSE:9532
13.6
5%
2.7
IT
Italgas SpA
MIL:IG
15
11%
1.4
CA
AltaGas Ltd
TSX:ALA
20.1
1%
20.1
CN
ENN Natural Gas Co Ltd
SSE:600803
14.8
N/A N/A
IN
GAIL (India) Ltd
NSE:GAIL
10.5
-5%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
All Energy & Utilities PCL
SET:AE
Average EV/EBITDA: 12.3
21.2
N/A N/A
US
Atmos Energy Corp
NYSE:ATO
16.7
12%
1.4
ES
Naturgy Energy Group SA
MAD:NTGY
6.4
1%
6.4
IT
Snam SpA
MIL:SRG
12.8
6%
2.1
HK
Hong Kong and China Gas Co Ltd
HKEX:3
20.6
N/A N/A
JP
T
Tokyo Gas Co Ltd
TSE:9531
7.6
5%
1.5
JP
Osaka Gas Co Ltd
TSE:9532
9.8
3%
3.3
IT
Italgas SpA
MIL:IG
11.5
12%
1
CA
AltaGas Ltd
TSX:ALA
13.4
7%
1.9
CN
ENN Natural Gas Co Ltd
SSE:600803
7.1
N/A N/A
IN
GAIL (India) Ltd
NSE:GAIL
7.7
3%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
All Energy & Utilities PCL
SET:AE
Average EV/EBIT: 16.2
Negative Multiple: -5.5
N/A N/A
US
Atmos Energy Corp
NYSE:ATO
24.5
15%
1.6
ES
Naturgy Energy Group SA
MAD:NTGY
9.2
0%
N/A
IT
Snam SpA
MIL:SRG
20.4
7%
2.9
HK
Hong Kong and China Gas Co Ltd
HKEX:3
20.6
N/A N/A
JP
T
Tokyo Gas Co Ltd
TSE:9531
17.8
N/A N/A
JP
Osaka Gas Co Ltd
TSE:9532
16.3
N/A N/A
IT
Italgas SpA
MIL:IG
16.8
11%
1.5
CA
AltaGas Ltd
TSX:ALA
18.8
10%
1.9
CN
ENN Natural Gas Co Ltd
SSE:600803
7.1
N/A N/A
IN
GAIL (India) Ltd
NSE:GAIL
10.9
1%
10.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett