Airports of Thailand PCL
SET:AOT

Watchlist Manager
Airports of Thailand PCL Logo
Airports of Thailand PCL
SET:AOT
Watchlist
Price: 40 THB 10.34% Market Closed
Market Cap: 571.4B THB

Relative Value

The Relative Value of one AOT stock under the Base Case scenario is 42.2 THB. Compared to the current market price of 40 THB, Airports of Thailand PCL is Undervalued by 5%.

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.

AOT Relative Value
Base Case
42.2 THB
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
5
Median 3Y
17
Median 5Y
26.4
Industry
2.2
Forward
7.9
vs History
47
vs Industry
12
Median 3Y
39.5
Median 5Y
22.8
Industry
14.5
Forward
25.7
vs History
57
vs Industry
18
Median 3Y
24.5
Median 5Y
21.1
Industry
8
vs History
33
vs Industry
17
Median 3Y
31.1
Median 5Y
-31.6
Industry
16.8
vs History
95
vs Industry
6
Median 3Y
8.1
Median 5Y
7.6
Industry
1.3
vs History
95
vs Industry
9
Median 3Y
17.9
Median 5Y
27.7
Industry
2.8
Forward
8.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.9
vs History
57
vs Industry
27
Median 3Y
23.8
Median 5Y
21.9
Industry
10
Forward
14.5
vs History
52
vs Industry
19
Median 3Y
31.8
Median 5Y
20.9
Industry
12.9
Forward
20.4
vs History
57
vs Industry
20
Median 3Y
25.6
Median 5Y
21.9
Industry
9.9
vs History
42
vs Industry
25
Median 3Y
28.4
Median 5Y
-32.3
Industry
15.7
vs History
95
vs Industry
5
Median 3Y
5.2
Median 5Y
5.4
Industry
1

Multiples Across Competitors

AOT Competitors Multiples
Airports of Thailand PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Airports of Thailand PCL
SET:AOT
571.4B THB 8.3 29.7 15.2 21.6
ES
Aena SME SA
MAD:AENA
35.4B EUR 6 17.9 11 14.4
FR
Aeroports de Paris SA
PAR:ADP
10.7B EUR 1.7 31.2 9.3 14.7
IN
GMR Airports Ltd
NSE:GMRAIRPORT
991.4B INR 9.5 -252.4 35.2 71.3
CN
Shanghai International Airport Co Ltd
SSE:600009
79.2B CNY 6.3 38.3 44.8 44.8
MX
Grupo Aeroportuario del Pacifico SAB de CV
BMV:GAPB
185.1B MXN 5.1 20.7 10.7 13
CH
Flughafen Zuerich AG
SIX:FHZN
7.1B CHF 5.4 21.9 11.6 18.9
IN
GMR Infrastructure Ltd
NSE:GMRINFRA
759.3B INR 7.3 -193.3 29 58.8
MX
Grupo Aeroportuario del Sureste SAB de CV
BMV:ASURB
162.8B MXN 5 11.6 7.4 8.3
DK
Copenhagen Airports A/S
CSE:KBHL
52B DKK 10.2 51 36.9 36.8
IN
GMR Airports Infrastructure Ltd
BSE:532754
670.8B INR 6.4 -170.8 26.7 54.1