B

Bangkok Ranch PCL
SET:BR

Watchlist Manager
Bangkok Ranch PCL
SET:BR
Watchlist
Price: 1.65 THB -0.6%
Market Cap: 1.5B THB

Relative Value

The Relative Value of one BR stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.65 THB, Bangkok Ranch 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.

BR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
86
Median 3Y
0.3
Median 5Y
0.3
Industry
1
vs History
20
vs Industry
58
Median 3Y
8.5
Median 5Y
7.7
Industry
16.1
vs History
92
vs Industry
66
Median 3Y
4.1
Median 5Y
5.2
Industry
10
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-8.8
Industry
17.3
vs History
85
vs Industry
88
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5
vs History
90
vs Industry
58
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
vs History
90
vs Industry
54
Median 3Y
3.8
Median 5Y
4
Industry
4.8
vs History
76
vs Industry
56
Median 3Y
6.3
Median 5Y
6.9
Industry
10.1
vs History
50
vs Industry
45
Median 3Y
9.9
Median 5Y
11
Industry
13.3
vs History
88
vs Industry
44
Median 3Y
12.6
Median 5Y
13
Industry
11.5
vs History
74
vs Industry
35
Median 3Y
15.5
Median 5Y
17.4
Industry
16.1
vs History
90
vs Industry
74
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

BR Competitors Multiples
Bangkok Ranch 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
Bangkok Ranch PCL
SET:BR
1.5B THB 0.2 12.7 6.2 11
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
191.3B CHF 2.1 18.5 12.5 15.6
US
Mondelez International Inc
NASDAQ:MDLZ
71.1B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
59.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.1B EUR 1.8 26.7 11.5 15.5
CN
Muyuan Foods Co Ltd
SZSE:002714
271.8B CNY 1.8 12.3 12.5 12.5
US
Hershey Co
NYSE:HSY
38.3B USD 3.3 28.2 17 21.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.8B CHF 4.7 41.7 24.3 33.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.7B CNY 7.9 32.4 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Bangkok Ranch PCL
SET:BR
Average EV/EBITDA: 20 741.3
6.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
US
Hershey Co
NYSE:HSY
17
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
Bangkok Ranch PCL
SET:BR
Average EV/EBIT: 35 382.6
11
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.6
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
20%
0.6
US
Hershey Co
NYSE:HSY
21.2
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.1
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
11%
2.7