First Time Loading...

Airports of Thailand PCL
SET:AOT

Watchlist Manager
Airports of Thailand PCL Logo
Airports of Thailand PCL
SET:AOT
Watchlist
Price: 66.5 THB 1.14% Market Closed
Updated: May 10, 2024
Section:
 

Relative Value

The Relative Value of one AOT stock under the Base Case scenario is 39.56 THB. Compared to the current market price of 66.5 THB, Airports of Thailand PCL is Overvalued by 41%.

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
39.56 THB
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

17.3
P/S
P/S
Price to Sales
17.3
vs History
66
vs Industry
1
Median 3Y
63.8
Median 5Y
26.4
Industry
2.2
Forward
13.6
More Details
73
P/E
P/E
Price to Earnings
73
vs History
14
vs Industry
3
Median 3Y
-56.6
Median 5Y
32.8
Industry
14.4
Forward
42.8
More Details
46.7
P/OCF
P/OCF
Price to OCF
46.7
vs History
26
vs Industry
3
Median 3Y
-52
Median 5Y
30.2
Industry
7.7
More Details
706.2
P/FCFE
P/FCFE
Price to FCFE
706.2
vs History
0
vs Industry
0
Median 3Y
-42.1
Median 5Y
-31.6
Industry
14.4
More Details
8.3
P/B
P/B
Price to Book Value
8.3
vs History
36
vs Industry
2
Median 3Y
8.6
Median 5Y
7.6
Industry
1.2
More Details
18.1
EV/S
EV/S
Enterprise Value to Sales
18.1
vs History
63
vs Industry
3
Median 3Y
67.1
Median 5Y
27.7
Industry
2.9
Forward
14.3
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.5
More Details
33.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
33.8
vs History
26
vs Industry
9
Median 3Y
-112
Median 5Y
25.6
Industry
10.6
Forward
23.8
More Details
49.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
49.7
vs History
22
vs Industry
9
Median 3Y
-55.4
Median 5Y
28.6
Industry
13.6
Forward
32.8
More Details
49.1
EV/OCF
EV/OCF
Enterprise Value to OCF
49.1
vs History
25
vs Industry
5
Median 3Y
-53.9
Median 5Y
28.3
Industry
9.9
More Details
123.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
123.8
vs History
14
vs Industry
4
Median 3Y
-45.2
Median 5Y
-32.3
Industry
14.1
More Details
5.3
EV/IC
EV/IC
Enterprise Value to IC
5.3
vs History
80
vs Industry
3
Median 3Y
5.6
Median 5Y
5.9
Industry
0.9
More Details

Multiples Across Competitors

AOT Competitors Multiples
Airports of Thailand PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Airports of Thailand PCL
SET:AOT
950B THB 17.3 73 33.8 49.7
ES
Aena SME SA
MAD:AENA
26.4B EUR 5 15 9.8 13.4
FR
Aeroports de Paris SA
PAR:ADP
12.5B EUR 2.3 19.8 9.5 16
CN
Shanghai International Airport Co Ltd
SSE:600009
92B CNY 8.3 98.5 86.8 86.8
MX
Grupo Aeroportuario del Sureste SAB de CV
BMV:ASURB
174.9B MXN 6.5 16.2 9.4 10.7
MX
Grupo Aeroportuario del Pacifico SAB de CV
BMV:GAPB
137.1B MXN 4 14.5 8.9 10.4
NZ
Auckland International Airport Ltd
NZX:AIA
11.5B NZD 14.8 73.1 35.6 35.6
CH
Flughafen Zuerich AG
SIX:FHZN
5.9B CHF 4.7 19.3 10 16.7
IN
GMR Infrastructure Ltd
NSE:GMRINFRA
485B INR 5.9 -55.1 30.1 64.6
IN
GMR Airports Infrastructure Ltd
BSE:532754
482.7B INR 5.9 -54.9 30 64.4
DK
Copenhagen Airports A/S
CSE:KBHL
38.1B DKK 9.4 144.2 64.7 64.7

See Also

Summary
AOT intrinsic value, competitors valuation, and company profile.
DCF Valuation
AOT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AOT stock valuation using valuation multiples.
Wall Street Estimates
AOT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AOT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.