A

Aira Capital PCL
SET:AIRA

Watchlist Manager
Aira Capital PCL
SET:AIRA
Watchlist
Price: 1.45 THB 15.08% Market Closed
Market Cap: 9.2B THB

Relative Value

The Relative Value of one AIRA stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.45 THB, Aira Capital 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.

AIRA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
24
Median 3Y
10.6
Median 5Y
11.9
Industry
3.3
Forward
13
vs History
vs Industry
Median 3Y
-63.2
Median 5Y
-51.4
Industry
15.5
Forward
16.1
vs History
25
vs Industry
8
Median 3Y
22.4
Median 5Y
-9
Industry
10.3
vs History
vs Industry
10
Median 3Y
-31.9
Median 5Y
-31.9
Industry
12.2
vs History
68
vs Industry
23
Median 3Y
3.2
Median 5Y
3.4
Industry
1.3
vs History
66
vs Industry
22
Median 3Y
13.6
Median 5Y
14.2
Industry
5
Forward
17.8
vs History
66
vs Industry
30
Median 3Y
14.9
Median 5Y
16.2
Industry
7.4
vs History
63
vs Industry
25
Median 3Y
38.3
Median 5Y
40.1
Industry
14.3
Forward
19.2
vs History
52
vs Industry
15
Median 3Y
66.5
Median 5Y
69
Industry
14.9
Forward
96.7
vs History
20
vs Industry
8
Median 3Y
30.5
Median 5Y
-10.5
Industry
12.5
vs History
7
vs Industry
6
Median 3Y
27.8
Median 5Y
-12.2
Industry
13.4
vs History
73
vs Industry
26
Median 3Y
1.7
Median 5Y
1.9
Industry
1

Multiples Across Competitors

AIRA Competitors Multiples
Aira Capital 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
Aira Capital PCL
SET:AIRA
9.2B THB 8.8 -68.4 37.6 68.3
US
Blackstone Inc
NYSE:BX
190.2B USD 14.5 70.6 30.3 30.4
US
BlackRock Inc
NYSE:BLK
166B USD 7.3 27.4 19.7 22.1
US
KKR & Co Inc
NYSE:KKR
114.3B USD 6.3 50.5 362.1 362.1
CA
Brookfield Corp
NYSE:BN
103B USD 1.4 124.6 11.6 17.6
ZA
Ninety One Ltd
JSE:NY1
87.2B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
84B USD 24.1 42.4 45 45.7
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
116.2B CAD 24.1 42.3 45.3 46.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.5B EUR 23.5 41.4 44.4 45.1
LU
Reinet Investments SCA
JSE:RNI
81B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
80.5B USD 4.1 16.2 76.4 0
P/E Multiple
Earnings Growth PEG
TH
A
Aira Capital PCL
SET:AIRA
Average P/E: 51.9
Negative Multiple: -68.4
N/A N/A
US
Blackstone Inc
NYSE:BX
70.6
53%
1.3
US
BlackRock Inc
NYSE:BLK
27.4
15%
1.8
US
KKR & Co Inc
NYSE:KKR
50.5
33%
1.5
CA
Brookfield Corp
NYSE:BN
124.6
168%
0.7
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
42.4
87%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.3
87%
0.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
41.4
87%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
16.2
15%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
Aira Capital PCL
SET:AIRA
Average EV/EBITDA: 74.7
37.6
7%
5.4
US
Blackstone Inc
NYSE:BX
30.3
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.7
19%
1
US
KKR & Co Inc
NYSE:KKR
362.1
126%
2.9
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.3
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.4
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
76.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
Aira Capital PCL
SET:AIRA
Average EV/EBIT: 79.7
68.3
-41%
N/A
US
Blackstone Inc
NYSE:BX
30.4
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.1
18%
1.2
US
KKR & Co Inc
NYSE:KKR
362.1
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.7
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.1
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.1
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A