AOT Relative Valuation - Airports of Thailand PCL

Watchlist Manager

Watchlist

Price: 52.25 THB 2.96% Market Closed

Market Cap: ฿746.4B

	Airports of Thailand PCL SET:AOT	TH
F	Flexion Mobile PLC STO:FLEXM	UK
	TPG Telecom Ltd ASX:TPG	AU
	Digipath Inc OTC:DIGP	US
M	MaxCom SA WSE:MXC	PL
	Manhattan Associates Inc NASDAQ:MANH	US
U	Upsales Technology AB STO:UPSALE	SE
	Hi-Tech Gears Ltd NSE:HITECHGEAR	IN
	Property Franchise Group PLC LSE:TPFG	UK
O	OrbusNeich Medical Group Holdings Ltd HKEX:6929	HK
P	Panoro Energy ASA OSE:PEN	NO
C	CMC Markets PLC F:T8Q	UK
N	Nano Co Ltd KOSDAQ:187790	KR

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 52.25 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	746.4B THB	11.3	42.8	21.1	31.6
ES		Aena SME SA MAD:AENA	38.3B EUR	6.1	18	11.3	14.4
FR		Aeroports de Paris SA PAR:ADP	10.2B EUR	1.5	26.6	12.7	12.7
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	187.5B MXN	4.6	19.8	10.4	12.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	950.9B INR	6.8	-256.5	22.5	34.2
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	180B MXN	4.9	17.3	9.2	10.9
CN		Shanghai International Airport Co Ltd SSE:600009	68.7B CNY	5.3	29	31.4	31.4
CH		Flughafen Zuerich AG SIX:FHZN	7.7B CHF	5.6	21.8	12	19.4
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	7B EUR	1.6	15.9	10.9	17.7
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	16.1	10.9	17.8

				Revenue Growth	P/S to Growth
TH		Airports of Thailand PCL SET:AOT	Average P/S: 5 11.3	11%	1
ES		Aena SME SA MAD:AENA	6.1	5%	1.2
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
IN		GMR Airports Ltd NSE:GMRAIRPORT	6.8	23%	0.3
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	4.9	11%	0.4
CN		Shanghai International Airport Co Ltd SSE:600009	5.3	7%	0.8
CH		Flughafen Zuerich AG SIX:FHZN	5.6	5%	1.1
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	1.6	5%	0.3
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

				Earnings Growth	PEG
TH		Airports of Thailand PCL SET:AOT	Average P/E: 23 42.8	22%	1.9
ES		Aena SME SA MAD:AENA	18	4%	4.5
FR		Aeroports de Paris SA PAR:ADP	26.6	29%	0.9
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	19.8	17%	1.2
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -256.5	N/A	N/A
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	17.3	15%	1.2
CN		Shanghai International Airport Co Ltd SSE:600009	29	20%	1.5
CH		Flughafen Zuerich AG SIX:FHZN	21.8	5%	4.4
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	15.9	7%	2.3
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -208.3	N/A	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	16.1	7%	2.3

				EBITDA Growth	EV/EBITDA to Growth
TH		Airports of Thailand PCL SET:AOT	Average EV/EBITDA: 15.6 21.1	15%	1.4
ES		Aena SME SA MAD:AENA	11.3	6%	1.9
FR		Aeroports de Paris SA PAR:ADP	12.7	26%	0.5
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	10.4	18%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	22.5	29%	0.8
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9.2	16%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	31.4	60%	0.5
CH		Flughafen Zuerich AG SIX:FHZN	12	7%	1.7
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	10.9	6%	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

				EBIT Growth	EV/EBIT to Growth
TH		Airports of Thailand PCL SET:AOT	Average EV/EBIT: 21.1 31.6	19%	1.7
ES		Aena SME SA MAD:AENA	14.4	6%	2.4
FR		Aeroports de Paris SA PAR:ADP	12.7	6%	2.1
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	12.6	21%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	34.2	52%	0.7
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10.9	18%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	31.4	35%	0.9
CH		Flughafen Zuerich AG SIX:FHZN	19.4	3%	6.5
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	17.7	5%	3.5
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

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