B

BTS Group Holdings PCL
SET:BTS

Watchlist Manager
BTS Group Holdings PCL
SET:BTS
Watchlist
Price: 3.6 THB -3.23% Market Closed
Market Cap: 57.9B THB

Relative Value

The Relative Value of one BTS stock under the Base Case scenario is 1.54 THB. Compared to the current market price of 3.6 THB, BTS Group Holdings PCL is Overvalued by 57%.

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.

BTS Relative Value
Base Case
1.54 THB
Overvaluation 57%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
10
Median 3Y
5.8
Median 5Y
4.9
Industry
0.8
Forward
2.8
vs History
52
vs Industry
8
Median 3Y
43.1
Median 5Y
29.6
Industry
15.2
Forward
52.4
vs History
19
vs Industry
69
Median 3Y
-10.3
Median 5Y
-8.7
Industry
6.8
vs History
85
vs Industry
43
Median 3Y
11.5
Median 5Y
11.6
Industry
17.9
vs History
98
vs Industry
33
Median 3Y
2.1
Median 5Y
2.2
Industry
1.3
vs History
61
vs Industry
3
Median 3Y
13.1
Median 5Y
12
Industry
1.2
Forward
8.8
vs History
98
vs Industry
3
Median 3Y
46.3
Median 5Y
42.8
Industry
5
vs History
77
vs Industry
3
Median 3Y
82.8
Median 5Y
64.8
Industry
7.4
Forward
22.3
vs History
33
vs Industry
2
Median 3Y
155.4
Median 5Y
85.4
Industry
13.1
Forward
25.2
vs History
19
vs Industry
60
Median 3Y
-21.2
Median 5Y
-15.6
Industry
9.1
vs History
19
vs Industry
48
Median 3Y
-19.9
Median 5Y
-14.9
Industry
16.8
vs History
98
vs Industry
51
Median 3Y
1
Median 5Y
1.1
Industry
0.9

Multiples Across Competitors

BTS Competitors Multiples
BTS Group Holdings PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
BTS Group Holdings PCL
SET:BTS
57.9B THB 3 27.4 52.5 138
US
Union Pacific Corp
NYSE:UNP
138.6B USD 5.7 20.6 13.8 17.3
CA
Canadian Pacific Railway Ltd
TSX:CP
99.9B CAD 6.7 25.9 16.4 22.2
CA
Canadian National Railway Co
TSX:CNR
88.9B CAD 5.2 19.7 13.2 17.2
US
CSX Corp
NASDAQ:CSX
61.8B USD 4.3 19.1 12 16
US
Norfolk Southern Corp
NYSE:NSC
57.7B USD 4.8 17.4 12.2 15.8
CN
Beijing-Shanghai High Speed Railway Co Ltd
SSE:601816
283.8B CNY 8.7 28.3 22.2 22.2
US
Kansas City Southern
LSE:0JQ4
4.2B USD 1.4 43.3 5 6.6
JP
East Japan Railway Co
TSE:9020
3.5T JPY 1.2 15.6 10 20.9
HK
MTR Corp Ltd
HKEX:66
174.9B HKD 2.9 11.1 11.2 11.2
JP
Central Japan Railway Co
TSE:9022
3.1T JPY 1.7 6.9 8.1 10.6