A

After You Public Co Ltd
SET:AU

Watchlist Manager
After You Public Co Ltd
SET:AU
Watchlist
Price: 4.66 THB 0.43% Market Closed
Market Cap: 3.8B THB
Section:
 

Relative Value

The Relative Value of one AU stock under the Base Case scenario is hidden THB. Compared to the current market price of 4.66 THB, After You Public Co Ltd is hidden .

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.

AU Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

2.3
P/S
P/S
Price to Sales
2.3
vs History
98
vs Industry
14
Median 3Y
5.8
Median 5Y
8.2
Industry
1.4
Forward
2.3
More Details
14.8
P/E
P/E
Price to Earnings
14.8
vs History
98
vs Industry
20
Median 3Y
34.9
Median 5Y
60
Industry
20.1
Forward
15.8
More Details
10.5
P/OCF
P/OCF
Price to OCF
10.5
vs History
98
vs Industry
19
Median 3Y
20.1
Median 5Y
30.5
Industry
9.6
More Details
31.8
P/FCFE
P/FCFE
Price to FCFE
31.8
vs History
93
vs Industry
16
Median 3Y
42
Median 5Y
69.6
Industry
18.3
More Details
3.8
P/B
P/B
Price to Book Value
3.8
vs History
98
vs Industry
9
Median 3Y
7.6
Median 5Y
8.9
Industry
2.1
More Details
2.2
EV/S
EV/S
Enterprise Value to Sales
2.2
vs History
98
vs Industry
17
Median 3Y
5.5
Median 5Y
8
Industry
1.9
Forward
2.2
More Details
3.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.5
vs History
98
vs Industry
22
Median 3Y
8.5
Median 5Y
12.5
Industry
3.8
More Details
7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7
vs History
98
vs Industry
25
Median 3Y
16.8
Median 5Y
25
Industry
10.6
Forward
7
More Details
11
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11
vs History
98
vs Industry
23
Median 3Y
26.5
Median 5Y
46
Industry
16.6
Forward
10.9
More Details
10
EV/OCF
EV/OCF
Enterprise Value to OCF
10
vs History
98
vs Industry
24
Median 3Y
19.1
Median 5Y
29.7
Industry
11.3
More Details
15.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.5
vs History
98
vs Industry
27
Median 3Y
26.2
Median 5Y
40
Industry
16.3
More Details
3.4
EV/IC
EV/IC
Enterprise Value to IC
3.4
vs History
98
vs Industry
5
Median 3Y
8.1
Median 5Y
8.7
Industry
1.3
More Details

Multiples Across Competitors

AU Competitors Multiples
After You Public Co Ltd 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
After You Public Co Ltd
SET:AU
3.8B THB 2.3 14.8 7 11
US
McDonald's Corp
NYSE:MCD
223.1B USD 8.5 26.5 18.2 21.5
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
96.1B USD 2.6 51.8 20 30
UK
Compass Group PLC
LSE:CPG
40.2B GBP 0.9 21.5 11.9 15.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
50.2B USD 4.3 32.7 21.2 25
US
Yum! Brands Inc
NYSE:YUM
42.9B USD 5.3 29.6 19.1 20.5
CA
Restaurant Brands International Inc
NYSE:QSR
31.6B USD 3.4 34.3 16.3 18.4
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 378.6 430 -397.5
US
Darden Restaurants Inc
NYSE:DRI
22.1B USD 1.8 19.7 12.2 16.7
CN
MIXUE Group
HKEX:2097
149.9B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
After You Public Co Ltd
SET:AU
Average EV/EBITDA: 434.2
7
0%
N/A
US
McDonald's Corp
NYSE:MCD
18.2
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20
13%
1.5
UK
Compass Group PLC
LSE:CPG
11.9
17%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.2
8%
2.6
US
Yum! Brands Inc
NYSE:YUM
19.1
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.3
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
430
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
12.2
8%
1.5
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
After You Public Co Ltd
SET:AU
Average EV/EBIT: 545.5
11
-1%
N/A
US
McDonald's Corp
NYSE:MCD
21.5
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
30
18%
1.7
UK
Compass Group PLC
LSE:CPG
15.4
15%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25
7%
3.6
US
Yum! Brands Inc
NYSE:YUM
20.5
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.4
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -397.5 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
16.7
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A

See Also

Summary
AU intrinsic value, competitors valuation, and company profile.
DCF Valuation
AU stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AU stock valuation using valuation multiples.
Wall Street Estimates
AU 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
AU 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 305,100+ 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.