B

Berli Jucker PCL
SET:BJC

Watchlist Manager
Berli Jucker PCL
SET:BJC
Watchlist
Price: 15.6 THB -1.27%
Market Cap: 62.5B THB

Relative Value

The Relative Value of one BJC stock under the Base Case scenario is hidden THB. Compared to the current market price of 15.6 THB, Berli Jucker PCL 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.

BJC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
43
Median 3Y
0.6
Median 5Y
0.9
Industry
0.6
Forward
0.4
vs History
98
vs Industry
23
Median 3Y
22.6
Median 5Y
27.2
Industry
16.8
Forward
13.8
vs History
98
vs Industry
56
Median 3Y
4.5
Median 5Y
6.8
Industry
8.5
vs History
96
vs Industry
28
Median 3Y
18.3
Median 5Y
24.9
Industry
17.5
vs History
98
vs Industry
68
Median 3Y
0.8
Median 5Y
1.1
Industry
1.7
vs History
96
vs Industry
22
Median 3Y
1.5
Median 5Y
1.7
Industry
0.7
Forward
1.2
vs History
96
vs Industry
15
Median 3Y
7.5
Median 5Y
9.3
Industry
2.3
vs History
96
vs Industry
29
Median 3Y
10.9
Median 5Y
12.9
Industry
8.5
Forward
8.5
vs History
95
vs Industry
24
Median 3Y
19.1
Median 5Y
23.5
Industry
13.1
Forward
14.9
vs History
98
vs Industry
34
Median 3Y
10.5
Median 5Y
14
Industry
10.1
vs History
90
vs Industry
32
Median 3Y
17.9
Median 5Y
20.1
Industry
14.2
vs History
96
vs Industry
59
Median 3Y
0.7
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

BJC Competitors Multiples
Berli Jucker 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
Berli Jucker PCL
SET:BJC
62.5B THB 0.4 14.3 8.9 15.6
US
Walmart Inc
NYSE:WMT
920.1B USD 1.3 40.2 22.4 33.1
US
Costco Wholesale Corp
NASDAQ:COST
381.9B USD 1.4 46 28.2 34.8
MX
Wal Mart de Mexico SAB de CV
BMV:WALMEX
981.1B MXN 1 19.4 10.1 13.3
JP
Aeon Co Ltd
TSE:8267
6.5T JPY 0.6 238.6 11.2 27.4
AU
Coles Group Ltd
ASX:COL
29B AUD 0.7 26.9 18 18
US
BJ's Wholesale Club Holdings Inc
NYSE:BJ
12.2B USD 0.6 21.3 11.4 15.3
FR
Carrefour SA
PAR:CA
10.2B EUR 0.1 34.7 4.7 10
TH
Siam Makro PCL
SET:MAKRO
380.9B THB 0.8 49.5 15.7 30.2
US
PriceSmart Inc
NASDAQ:PSMT
4B USD 0.8 27.3 11.8 16.2
BR
Atacadao SA
BOVESPA:CRFB3
17.9B BRL 0.2 9.2 3.8 5.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Berli Jucker PCL
SET:BJC
Average EV/EBITDA: 13.3
8.9
2%
4.4
US
Walmart Inc
NYSE:WMT
22.4
9%
2.5
US
Costco Wholesale Corp
NASDAQ:COST
28.2
12%
2.4
MX
Wal Mart de Mexico SAB de CV
BMV:WALMEX
10.1
7%
1.4
JP
Aeon Co Ltd
TSE:8267
11.2
7%
1.6
AU
Coles Group Ltd
ASX:COL
18
31%
0.6
US
BJ's Wholesale Club Holdings Inc
NYSE:BJ
11.4
10%
1.1
FR
Carrefour SA
PAR:CA
4.7
3%
1.6
TH
S
Siam Makro PCL
SET:MAKRO
15.7
N/A N/A
US
PriceSmart Inc
NASDAQ:PSMT
11.8
10%
1.2
BR
Atacadao SA
BOVESPA:CRFB3
3.8
12%
0.3