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
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

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

8.3
P/S
P/S
Price to Sales
8.3
vs History
95
vs Industry
5
Median 3Y
17
Median 5Y
26.4
Industry
2.2
Forward
7.9
More Details
29.7
P/E
P/E
Price to Earnings
29.7
vs History
47
vs Industry
12
Median 3Y
39.5
Median 5Y
22.8
Industry
14.5
Forward
25.7
More Details
14.6
P/OCF
P/OCF
Price to OCF
14.6
vs History
57
vs Industry
18
Median 3Y
24.5
Median 5Y
21.1
Industry
8
More Details
32.5
P/FCFE
P/FCFE
Price to FCFE
32.5
vs History
33
vs Industry
17
Median 3Y
31.1
Median 5Y
-31.6
Industry
16.8
More Details
4.4
P/B
P/B
Price to Book Value
4.4
vs History
95
vs Industry
6
Median 3Y
8.1
Median 5Y
7.6
Industry
1.3
More Details
8.7
EV/S
EV/S
Enterprise Value to Sales
8.7
vs History
95
vs Industry
9
Median 3Y
17.9
Median 5Y
27.7
Industry
2.8
Forward
8.3
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
7.9
More Details
15.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.2
vs History
57
vs Industry
27
Median 3Y
23.8
Median 5Y
21.9
Industry
10
Forward
14.5
More Details
21.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.6
vs History
52
vs Industry
19
Median 3Y
31.8
Median 5Y
20.9
Industry
12.9
Forward
20.4
More Details
15.3
EV/OCF
EV/OCF
Enterprise Value to OCF
15.3
vs History
57
vs Industry
20
Median 3Y
25.6
Median 5Y
21.9
Industry
9.9
More Details
21.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.7
vs History
42
vs Industry
25
Median 3Y
28.4
Median 5Y
-32.3
Industry
15.7
More Details
3.2
EV/IC
EV/IC
Enterprise Value to IC
3.2
vs History
95
vs Industry
5
Median 3Y
5.2
Median 5Y
5.4
Industry
1
More Details

Multiples Across Competitors

AOT Competitors Multiples
Airports of Thailand PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
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

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 268,400+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.