AOT Relative Valuation - Airports of Thailand PCL

Watchlist Manager

Watchlist

Price: 53.75 THB 3.37%

Market Cap: ฿767.9B

	Airports of Thailand PCL SET:AOT	TH
J	Jollibee Foods Corp XPHS:JFC	PH
	Keybridge Capital Ltd ASX:KBC	AU
P	Parkson Holdings Bhd KLSE:PARKSON	MY
T	Takeda Pharmaceutical Co Ltd XBER:TKD	JP
B	BSEL Infrastructure Realty Ltd BSE:532123	IN
	Vortex Brands Co OTC:VTXB	US

Multiples-Based Value

The Multiples-Based Value of one AOT stock under the Base Case scenario is hidden THB. Compared to the current market price of 53.75 THB, Airports of Thailand PCL is hidden .

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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

AOT Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH		Airports of Thailand PCL SET:AOT	767.9B THB	11.7	44	21.7	32.5
ES		Aena SME SA MAD:AENA	38.3B EUR	6.3	18.4	11.5	14.6
FR		Aeroports de Paris SA PAR:ADP	10.3B EUR	1.5	27	12.8	12.8
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	189.9B MXN	4.6	19.9	10.4	12.6
CN		Shanghai International Airport Co Ltd SSE:600009	68.7B CNY	5.3	29	31.5	31.5
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	181.2B MXN	5	17.6	9.4	11.2
IN		GMR Airports Ltd NSE:GMRAIRPORT	894.9B INR	6.9	-260.2	22.8	34.5
CH		Flughafen Zuerich AG SIX:FHZN	7.6B CHF	5.7	22.4	12.3	19.9
IN		GMR Infrastructure Ltd NSE:GMRINFRA	759.3B INR	5.5	-208.3	19.4	29.4
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	6.9B EUR	1.6	16	10.9	17.8
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	6.9B EUR	1.6	16.4	11	17.9

				Revenue Growth	P/S to Growth
TH		Airports of Thailand PCL SET:AOT	Average P/S: 5.1 11.7	11%	1.1
ES		Aena SME SA MAD:AENA	6.3	5%	1.3
FR		Aeroports de Paris SA PAR:ADP	1.5	5%	0.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	4.6	9%	0.5
CN		Shanghai International Airport Co Ltd SSE:600009	5.3	7%	0.8
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	5	11%	0.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	6.9	23%	0.3
CH		Flughafen Zuerich AG SIX:FHZN	5.7	5%	1.1
IN		GMR Infrastructure Ltd NSE:GMRINFRA	5.5	23%	0.2
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.6	5%	0.3
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	1.6	5%	0.3

				Earnings Growth	PEG
TH		Airports of Thailand PCL SET:AOT	Average P/E: 23.4 44	22%	2
ES		Aena SME SA MAD:AENA	18.4	4%	4.6
FR		Aeroports de Paris SA PAR:ADP	27	29%	0.9
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	19.9	17%	1.2
CN		Shanghai International Airport Co Ltd SSE:600009	29	20%	1.5
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	17.6	15%	1.2
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -260.2	N/A	N/A
CH		Flughafen Zuerich AG SIX:FHZN	22.4	5%	4.5
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -208.3	N/A	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	16	7%	2.3
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	16.4	7%	2.3

				EBITDA Growth	EV/EBITDA to Growth
TH		Airports of Thailand PCL SET:AOT	Average EV/EBITDA: 15.8 21.7	15%	1.4
ES		Aena SME SA MAD:AENA	11.5	6%	1.9
FR		Aeroports de Paris SA PAR:ADP	12.8	26%	0.5
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	10.4	18%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	31.5	60%	0.5
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9.4	16%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	22.8	29%	0.8
CH		Flughafen Zuerich AG SIX:FHZN	12.3	7%	1.8
IN		GMR Infrastructure Ltd NSE:GMRINFRA	19.4	29%	0.7
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	10.9	6%	1.8
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	11	6%	1.8

				EBIT Growth	EV/EBIT to Growth
TH		Airports of Thailand PCL SET:AOT	Average EV/EBIT: 21.3 32.5	19%	1.7
ES		Aena SME SA MAD:AENA	14.6	6%	2.4
FR		Aeroports de Paris SA PAR:ADP	12.8	6%	2.1
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	12.6	21%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	31.5	35%	0.9
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	11.2	18%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	34.5	52%	0.7
CH		Flughafen Zuerich AG SIX:FHZN	19.9	3%	6.6
IN		GMR Infrastructure Ltd NSE:GMRINFRA	29.4	52%	0.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	17.8	5%	3.6
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	17.9	5%	3.6

Airports of Thailand PCL
SET:AOT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

AOT Competitors Multiples
Airports of Thailand PCL Competitors

See Also

Company

Help

Tools

Stocks

Airports of Thailand PCL SET:AOT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

AOT Competitors Multiples Airports of Thailand PCL Competitors

See Also

Company

Help

Tools

Stocks

Airports of Thailand PCL
SET:AOT

AOT Competitors Multiples
Airports of Thailand PCL Competitors