B

Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK

Watchlist Manager
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Watchlist
Price: 4.98 THB
Market Cap: 1.8B THB
Section:
 

Relative Value

The Relative Value of one B-WORK stock under the Base Case scenario is hidden THB. Compared to the current market price of 4.98 THB, Bualuang Office Leasehold Real Estate Investment Trust 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.

B-WORK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

3.3
P/S
P/S
Price to Sales
3.3
vs History
65
vs Industry
38
Median 3Y
3.2
Median 5Y
5.7
Industry
2
Forward
4.3
More Details
6.6
P/E
P/E
Price to Earnings
6.6
vs History
65
vs Industry
34
Median 3Y
6
Median 5Y
8.2
Industry
18.2
Forward
20.5
More Details
3.4
P/OCF
P/OCF
Price to OCF
3.4
vs History
74
vs Industry
24
Median 3Y
4.4
Median 5Y
5.3
Industry
11.1
More Details
4.7
P/FCFE
P/FCFE
Price to FCFE
4.7
vs History
74
vs Industry
22
Median 3Y
6.1
Median 5Y
7.3
Industry
14.3
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
58
vs Industry
58
Median 3Y
0.5
Median 5Y
0.8
Industry
1.7
More Details
4.4
EV/S
EV/S
Enterprise Value to Sales
4.4
vs History
65
vs Industry
35
Median 3Y
4.2
Median 5Y
6.8
Industry
3.1
Forward
5.7
More Details
7
EV/GP
EV/GP
Enterprise Value to Gross Profit
7
vs History
66
vs Industry
39
Median 3Y
6.8
Median 5Y
11
Industry
6.8
More Details
7.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.1
vs History
66
vs Industry
23
Median 3Y
6.8
Median 5Y
11.2
Industry
11
Forward
9.9
More Details
7.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.1
vs History
66
vs Industry
24
Median 3Y
6.8
Median 5Y
11.2
Industry
13.3
Forward
18.3
More Details
4.6
EV/OCF
EV/OCF
Enterprise Value to OCF
4.6
vs History
74
vs Industry
20
Median 3Y
6.4
Median 5Y
7.4
Industry
11.3
More Details
4.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
4.6
vs History
74
vs Industry
19
Median 3Y
6.4
Median 5Y
7.4
Industry
12.2
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
60
vs Industry
55
Median 3Y
0.6
Median 5Y
0.8
Industry
1.7
More Details

Multiples Across Competitors

B-WORK Competitors Multiples
Bualuang Office Leasehold Real Estate Investment Trust 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
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
1.8B THB 3.3 6.6 7.1 7.1
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
Suncast Solar Energy Inc
OTC:SUNC
515.4T USD 233 357 612.9 3 431 693 044.6 -617 293 767.7 -491 973 175.6
US
Music Licensing Inc
OTC:SONG
500.2B USD 3 881.3 -124.1 -9 231.3 -9 231.3
US
GE Vernova LLC
NYSE:GEV
181.1B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
IN
SAB Industries Ltd
BSE:539112
8.8T INR 21 877.6 32 305 179 050.6 191 731.2
NL
Nepi Rockcastle NV
JSE:NRP
88B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
39B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
42.8B USD 22.5 122.5 145.3 154.2
US
Coupang Inc
F:788
34.8B EUR 1.2 105.2 28 46.1
P/S Multiple
Revenue Growth P/S to Growth
TH
B
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Average P/S: 33 340 535.8
3.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
233 357 612.9
N/A N/A
US
Music Licensing Inc
OTC:SONG
3 881.3
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
11%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
21 877.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
17%
N/A
US
R
Reddit Inc
NYSE:RDDT
22.5
44%
0.5
US
Coupang Inc
F:788
1.2
16%
0.1
P/E Multiple
Earnings Growth PEG
TH
B
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Average P/E: 571 954 934.1
6.6
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
3 431 693 044.6
N/A N/A
US
Music Licensing Inc
OTC:SONG
Negative Multiple: -124.1 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
49%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
32 305
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
85%
N/A
US
R
Reddit Inc
NYSE:RDDT
122.5
N/A N/A
US
Coupang Inc
F:788
105.2
121%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Average EV/EBITDA: 36 529.7
7.1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
Negative Multiple: -617 293 767.7 N/A N/A
US
Music Licensing Inc
OTC:SONG
Negative Multiple: -9 231.3 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
179 050.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
145.3
N/A N/A
US
Coupang Inc
F:788
28
57%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
Average EV/EBIT: 39 095.1
7.1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
Negative Multiple: -491 973 175.6 N/A N/A
US
Music Licensing Inc
OTC:SONG
Negative Multiple: -9 231.3 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
191 731.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-1%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
154.2
N/A N/A
US
Coupang Inc
F:788
46.1
78%
0.6

See Also

Summary
B-WORK intrinsic value, competitors valuation, and company profile.
DCF Valuation
B-WORK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
B-WORK stock valuation using valuation multiples.
Wall Street Estimates
B-WORK 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
B-WORK 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 305,000+ 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.