B

BlueVenture Group PCL
SET:BVG

Watchlist Manager
BlueVenture Group PCL
SET:BVG
Watchlist
Price: 1.92 THB -0.52% Market Closed
Market Cap: ฿864m

Relative Value

The Relative Value of one BVG stock under the Base Case scenario is 1.8 THB. Compared to the current market price of 1.92 THB, BlueVenture Group PCL is Overvalued by 6%.

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.

BVG Relative Value
Base Case
1.8 THB
Overvaluation 6%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

BVG Competitors Multiples
BlueVenture 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
BlueVenture Group PCL
SET:BVG
864m THB 1.5 13.2 3.6 5.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
317.6B USD 72.3 199.2 219.8 223.9
DE
SAP SE
XETRA:SAP
202.4B EUR 5.6 28.2 17 19.2
US
Salesforce Inc
NYSE:CRM
176.1B USD 4.3 24.1 13.7 19
US
Applovin Corp
NASDAQ:APP
144.5B USD 26.5 51.6 41.1 44.7
US
NCR Corp
LSE:0K45
129.9B USD 49.1 -2 130.1 369.4 1 080.6
US
Adobe Inc
NASDAQ:ADBE
107.6B USD 4.5 15.1 11.1 12.1
US
Intuit Inc
NASDAQ:INTU
106.9B USD 5.5 25.8 18 20.8
US
Synopsys Inc
NASDAQ:SNPS
82.4B USD 11.6 61.7 59 101.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.4B USD 15.4 75.6 42.9 48.6
P/S Multiple
Revenue Growth P/S to Growth
TH
B
BlueVenture Group PCL
SET:BVG
Average P/S: 21 282.5
1.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
72.3
45%
1.6
DE
SAP SE
XETRA:SAP
5.6
15%
0.4
US
Salesforce Inc
NYSE:CRM
4.3
10%
0.4
US
Applovin Corp
NASDAQ:APP
26.5
29%
0.9
US
N
NCR Corp
LSE:0K45
49.1
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
4.5
10%
0.5
US
Intuit Inc
NASDAQ:INTU
5.5
13%
0.4
US
Synopsys Inc
NASDAQ:SNPS
11.6
20%
0.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.4
14%
1.1
P/E Multiple
Earnings Growth PEG
TH
B
BlueVenture Group PCL
SET:BVG
Average P/E: 54.9
13.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
199.2
48%
4.1
DE
SAP SE
XETRA:SAP
28.2
17%
1.7
US
Salesforce Inc
NYSE:CRM
24.1
32%
0.8
US
Applovin Corp
NASDAQ:APP
51.6
61%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 130.1
-48%
N/A
US
Adobe Inc
NASDAQ:ADBE
15.1
19%
0.8
US
Intuit Inc
NASDAQ:INTU
25.8
31%
0.8
US
Synopsys Inc
NASDAQ:SNPS
61.7
43%
1.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.6
34%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
BlueVenture Group PCL
SET:BVG
Average EV/EBITDA: 79.6
3.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
219.8
N/A N/A
DE
SAP SE
XETRA:SAP
17
14%
1.2
US
Salesforce Inc
NYSE:CRM
13.7
25%
0.5
US
Applovin Corp
NASDAQ:APP
41.1
53%
0.8
US
N
NCR Corp
LSE:0K45
369.4
15%
24.6
US
Adobe Inc
NASDAQ:ADBE
11.1
15%
0.7
US
Intuit Inc
NASDAQ:INTU
18
27%
0.7
US
Synopsys Inc
NASDAQ:SNPS
59
55%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
42.9
27%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
BlueVenture Group PCL
SET:BVG
Average EV/EBIT: 157.6
5.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
223.9
N/A N/A
DE
SAP SE
XETRA:SAP
19.2
15%
1.3
US
Salesforce Inc
NYSE:CRM
19
34%
0.6
US
Applovin Corp
NASDAQ:APP
44.7
58%
0.8
US
N
NCR Corp
LSE:0K45
1 080.6
60%
18
US
Adobe Inc
NASDAQ:ADBE
12.1
16%
0.8
US
Intuit Inc
NASDAQ:INTU
20.8
31%
0.7
US
Synopsys Inc
NASDAQ:SNPS
101.6
73%
1.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
48.6
30%
1.6