A

Asia Green Energy PCL
SET:AGE

Watchlist Manager
Asia Green Energy PCL
SET:AGE
Watchlist
Price: 1.23 THB Market Closed
Market Cap: 1.5B THB

Relative Value

The Relative Value of one AGE stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.23 THB, Asia Green Energy 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.

AGE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
84
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
vs History
1
vs Industry
73
Median 3Y
0.6
Median 5Y
3.6
Industry
15.6
vs History
30
vs Industry
73
Median 3Y
0.5
Median 5Y
0.5
Industry
8.8
vs History
36
vs Industry
55
Median 3Y
0.4
Median 5Y
0.6
Industry
14.8
vs History
82
vs Industry
79
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2
vs History
82
vs Industry
58
Median 3Y
0.3
Median 5Y
0.5
Industry
0.9
vs History
84
vs Industry
29
Median 3Y
3.2
Median 5Y
3.6
Industry
4.4
vs History
33
vs Industry
62
Median 3Y
4.4
Median 5Y
5.2
Industry
9.3
vs History
26
vs Industry
63
Median 3Y
5
Median 5Y
5.5
Industry
12.4
vs History
30
vs Industry
68
Median 3Y
1.1
Median 5Y
1.1
Industry
10
vs History
30
vs Industry
59
Median 3Y
1.1
Median 5Y
1.1
Industry
12.2
vs History
69
vs Industry
60
Median 3Y
0.7
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

AGE Competitors Multiples
Asia Green Energy 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
Asia Green Energy PCL
SET:AGE
1.5B THB 0.1 14.3 6.4 10
JP
Itochu Corp
TSE:8001
16T JPY 1.1 17 16.2 26.6
JP
Mitsubishi Corp
TSE:8058
15T JPY 0.8 21.8 26 55.5
JP
Mitsui & Co Ltd
TSE:8031
14.4T JPY 1 15.8 22.1 37.6
US
United Rentals Inc
NYSE:URI
60.4B USD 3.8 23.9 10.3 18.1
JP
Marubeni Corp
TSE:8002
8.1T JPY 1 14.3 16.6 26
US
W W Grainger Inc
NYSE:GWW
49.3B USD 2.8 28.5 18.6 20.5
US
WW Grainger Inc
XMUN:GWW
41.9B EUR 2.8 28.2 18.4 20.3
US
Fastenal Co
NASDAQ:FAST
48.1B USD 6 39.2 26.7 29.7
US
Ferguson Enterprises Inc
NYSE:FERG
47.3B USD 1.5 24.2 16.5 18.8
JP
Sumitomo Corp
TSE:8053
7.2T JPY 1 11.8 15.1 23.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
Asia Green Energy PCL
SET:AGE
Average EV/EBITDA: 17.5
6.4
N/A N/A
JP
Itochu Corp
TSE:8001
16.2
5%
3.2
JP
Mitsubishi Corp
TSE:8058
26
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
22.1
4%
5.5
US
United Rentals Inc
NYSE:URI
10.3
7%
1.5
JP
Marubeni Corp
TSE:8002
16.6
0%
N/A
US
W W Grainger Inc
NYSE:GWW
18.6
6%
3.1
US
W
WW Grainger Inc
XMUN:GWW
18.4
6%
3.1
US
Fastenal Co
NASDAQ:FAST
26.7
10%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
16.5
8%
2.1
JP
Sumitomo Corp
TSE:8053
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
Asia Green Energy PCL
SET:AGE
Average EV/EBIT: 26.1
10
N/A N/A
JP
Itochu Corp
TSE:8001
26.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
55.5
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.6
N/A N/A
US
United Rentals Inc
NYSE:URI
18.1
6%
3
JP
Marubeni Corp
TSE:8002
26
N/A N/A
US
W W Grainger Inc
NYSE:GWW
20.5
6%
3.4
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
29.7
11%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
18.8
10%
1.9
JP
Sumitomo Corp
TSE:8053
23.8
N/A N/A