B

Brooker Group PCL
SET:BROOK

Watchlist Manager
Brooker Group PCL
SET:BROOK
Watchlist
Price: 0.47 THB Market Closed
Market Cap: ฿4.4B

Relative Value

There is not enough data to reliably calculate the relative value of BROOK.

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.

BROOK Relative Value
Base Case
Not Available
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

BROOK Competitors Multiples
Brooker Group 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
Brooker Group PCL
SET:BROOK
4.4B THB 14.4 11.3 9.6 10.3
UK
Relx PLC
LSE:REL
39.9B GBP 4.2 20.7 12.5 15.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
CA
Thomson Reuters Corp
TSX:TRI
52.7B CAD 5.1 25.5 12.5 18
IE
Experian PLC
LSE:EXPN
23B GBP 4.1 23.7 12.5 17.7
US
Verisk Analytics Inc
NASDAQ:VRSK
25.3B USD 8.3 27.4 15.8 19.5
CH
SGS SA
SIX:SGSN
18.3B CHF 2.7 29.4 21.2 21.2
US
Equifax Inc
NYSE:EFX
23.6B USD 4 35.9 14.4 23.1
US
Leidos Holdings Inc
NYSE:LDOS
22.5B USD 1.3 16 11.2 12.8
US
CoStar Group Inc
NASDAQ:CSGP
19.1B USD 6.3 942.3 129.8 -224.3
NL
Wolters Kluwer NV
AEX:WKL
14.6B EUR 2.5 13.7 9.2 12.1
P/E Multiple
Earnings Growth PEG
TH
B
Brooker Group PCL
SET:BROOK
Average P/E: 107.5
11.3
N/A N/A
UK
Relx PLC
LSE:REL
20.7
14%
1.5
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
25.5
18%
1.4
IE
Experian PLC
LSE:EXPN
23.7
21%
1.1
US
Verisk Analytics Inc
NASDAQ:VRSK
27.4
9%
3
CH
SGS SA
SIX:SGSN
29.4
15%
2
US
Equifax Inc
NYSE:EFX
35.9
28%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
16
10%
1.6
US
CoStar Group Inc
NASDAQ:CSGP
942.3
79%
11.9
NL
Wolters Kluwer NV
AEX:WKL
13.7
11%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Brooker Group PCL
SET:BROOK
Average EV/EBITDA: 25
9.6
N/A N/A
UK
Relx PLC
LSE:REL
12.5
8%
1.6
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
12.5
9%
1.4
IE
Experian PLC
LSE:EXPN
12.5
10%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
15.8
10%
1.6
CH
SGS SA
SIX:SGSN
21.2
10%
2.1
US
Equifax Inc
NYSE:EFX
14.4
12%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
11.2
6%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
129.8
92%
1.4
NL
Wolters Kluwer NV
AEX:WKL
9.2
7%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
Brooker Group PCL
SET:BROOK
Average EV/EBIT: 19.1
10.3
N/A N/A
UK
Relx PLC
LSE:REL
15.8
12%
1.3
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
18
N/A N/A
IE
Experian PLC
LSE:EXPN
17.7
14%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
19.5
11%
1.8
CH
SGS SA
SIX:SGSN
21.2
13%
1.6
US
Equifax Inc
NYSE:EFX
23.1
18%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.8
8%
1.6
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -224.3
403%
N/A
NL
Wolters Kluwer NV
AEX:WKL
12.1
9%
1.3