C

Chaopraya Mahanakorn PCL
SET:CMC

Watchlist Manager
Chaopraya Mahanakorn PCL
SET:CMC
Watchlist
Price: 0.43 THB -2.27% Market Closed
Market Cap: ฿474m

Relative Value

The Relative Value of one CMC stock under the Base Case scenario is 3.38 THB. Compared to the current market price of 0.43 THB, Chaopraya Mahanakorn PCL is Undervalued by 87%.

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.

CMC Relative Value
Base Case
3.38 THB
Undervaluation 87%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

CMC Competitors Multiples
Chaopraya Mahanakorn 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
Chaopraya Mahanakorn PCL
SET:CMC
474m THB 0.3 -1.7 22.9 49.1
US
GE Vernova LLC
NYSE:GEV
209B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
104.1B ZAR 6.2 9.7 15.4 15.4
CH
Galderma Group AG
SIX:GALD
34.4B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
43.4B USD 0 0 0 0
US
Symbotic Inc
NASDAQ:SYM
35.5B USD 15.8 -2 092.9 -1 040.3 -471.9
US
Coupang Inc
F:788
26.5B EUR 0.9 80.1 20.4 33.5
ZA
Vukile Property Fund Ltd
JSE:VKE
30.8B ZAR 5.8 7.1 17.9 17.9
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
521.4T IDR 44.9 -124 2 642.1 2 642.1
P/S Multiple
Revenue Growth P/S to Growth
TH
C
Chaopraya Mahanakorn PCL
SET:CMC
Average P/S: 60.8
0.3
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
14%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
6.2
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
15.8
24%
0.7
US
Coupang Inc
F:788
0.9
15%
0.1
ZA
V
Vukile Property Fund Ltd
JSE:VKE
5.8
-21%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
44.9
N/A N/A
P/E Multiple
Earnings Growth PEG
TH
C
Chaopraya Mahanakorn PCL
SET:CMC
Average P/E: 1 029.4
Negative Multiple: -1.7
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
19%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
9.7
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 092.9 N/A N/A
US
Coupang Inc
F:788
80.1
114%
0.7
ZA
V
Vukile Property Fund Ltd
JSE:VKE
7.1
-5%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -124 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
Chaopraya Mahanakorn PCL
SET:CMC
Average EV/EBITDA: 1 022.7
22.9
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
70%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.4
9%
1.7
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 040.3 N/A N/A
US
Coupang Inc
F:788
20.4
56%
0.4
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.9
12%
1.5
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 642.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
Chaopraya Mahanakorn PCL
SET:CMC
Average EV/EBIT: 1 049.2
49.1
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
91%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.4
8%
1.9
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -471.9 N/A N/A
US
Coupang Inc
F:788
33.5
74%
0.5
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.9
10%
1.8
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 642.1
N/A N/A