BEC World PCL banner
B

BEC World PCL
SET:BEC

Watchlist Manager
BEC World PCL
SET:BEC
Watchlist
Price: 1.89 THB Market Closed
Market Cap: ฿3.8B

Relative Value

The Relative Value of one BEC stock under the Base Case scenario is 2.52 THB. Compared to the current market price of 1.89 THB, BEC World PCL is Undervalued by 25%.

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.

BEC Relative Value
Base Case
2.52 THB
Undervaluation 25%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

BEC Competitors Multiples
BEC World PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
BEC World PCL
SET:BEC
3.8B THB 0.9 57.8 2.9 7.4
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Fox Corp
NASDAQ:FOXA
24B USD 1.5 12.8 8.1 9.1
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
7B USD 1.4 13.5 7.1 12.7
LU
RTL Group SA
XETRA:RRTL
5.6B EUR 0.9 15.7 7.6 12.5
JP
TBS Holdings Inc
TSE:9401
896.1B JPY 2.1 16 21.1 38.3
JP
Fuji Media Holdings Inc
TSE:4676
828.3B JPY 1.6 -41.9 190.8 -76.2
JP
Nippon Television Holdings Inc
TSE:9404
824.9B JPY 1.7 13.1 7.2 8.5
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.3 6.8 10.8
FR
Canal+ SA
LSE:CAN
2.9B GBP 0.5 -34.3 6.1 9.2
P/E Multiple
Earnings Growth PEG
TH
B
BEC World PCL
SET:BEC
Average P/E: 20.8
57.8
19%
3
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Fox Corp
NASDAQ:FOXA
12.8
-1%
N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
13.5
-9%
N/A
LU
RTL Group SA
XETRA:RRTL
15.7
-3%
N/A
JP
TBS Holdings Inc
TSE:9401
16
5%
3.2
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -41.9 N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
13.1
13%
1
UK
ITV PLC
LSE:ITV
16.3
-5%
N/A
FR
C
Canal+ SA
LSE:CAN
Negative Multiple: -34.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
BEC World PCL
SET:BEC
Average EV/EBITDA: 25.1
2.9
49%
0.1
US
V
ViacomCBS Inc
LSE:0A65
12
6%
2
US
Fox Corp
NASDAQ:FOXA
8.1
-1%
N/A
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
7.1
-8%
N/A
LU
RTL Group SA
XETRA:RRTL
7.6
6%
1.3
JP
TBS Holdings Inc
TSE:9401
21.1
10%
2.1
JP
Fuji Media Holdings Inc
TSE:4676
190.8
16%
11.9
JP
N
Nippon Television Holdings Inc
TSE:9404
7.2
7%
1
UK
ITV PLC
LSE:ITV
6.8
-4%
N/A
FR
C
Canal+ SA
LSE:CAN
6.1
5%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
BEC World PCL
SET:BEC
Average EV/EBIT: 13
7.4
-18%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-1%
N/A
US
Fox Corp
NASDAQ:FOXA
9.1
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.7
-9%
N/A
LU
RTL Group SA
XETRA:RRTL
12.5
10%
1.3
JP
TBS Holdings Inc
TSE:9401
38.3
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -76.2 N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
8.5
N/A N/A
UK
ITV PLC
LSE:ITV
10.8
-1%
N/A
FR
C
Canal+ SA
LSE:CAN
9.2
7%
1.3