C

CMO PCL
SET:CMO

Watchlist Manager
CMO PCL
SET:CMO
Watchlist
Price: 0.37 THB -2.63%
Market Cap: 157.7m THB

Relative Value

The Relative Value of one CMO stock under the Base Case scenario is 1.25 THB. Compared to the current market price of 0.37 THB, CMO PCL is Undervalued by 70%.

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.

CMO Relative Value
Base Case
1.25 THB
Undervaluation 70%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
87
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-5.7
Industry
16.6
vs History
44
vs Industry
67
Median 3Y
1.4
Median 5Y
-3.1
Industry
10.1
vs History
23
vs Industry
Median 3Y
-3.6
Median 5Y
-4.4
Industry
16.5
vs History
84
vs Industry
61
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
vs History
96
vs Industry
78
Median 3Y
0.4
Median 5Y
0.6
Industry
1.5
vs History
96
vs Industry
71
Median 3Y
2.3
Median 5Y
4.3
Industry
4.3
vs History
47
vs Industry
20
Median 3Y
2.5
Median 5Y
2.1
Industry
8.6
vs History
12
vs Industry
Median 3Y
-5.9
Median 5Y
-6.7
Industry
12.7
vs History
42
vs Industry
63
Median 3Y
1.7
Median 5Y
-6.8
Industry
10.9
vs History
38
vs Industry
49
Median 3Y
1.8
Median 5Y
-6.8
Industry
15
vs History
96
vs Industry
71
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

CMO Competitors Multiples
CMO 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
CMO PCL
SET:CMO
157.7m THB 0.1 -5.6 2 3.6
US
Cintas Corp
NASDAQ:CTAS
76.4B USD 7.2 41.4 27 32.6
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.3B AUD 3.1 23.4 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8B CAD 4.3 50.1 19.1 27.8
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.2 10.3 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
7.9B USD 3 956.5 -9.9 -7.9 -7.7
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
543.7B INR 11.3 39.6 31.9 32.9
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
DK
Iss A/S
CSE:ISS
36.4B DKK 0.4 13.3 7 9.6
P/E Multiple
Earnings Growth PEG
TH
C
CMO PCL
SET:CMO
Average P/E: 29.6
Negative Multiple: -5.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.4
11%
3.8
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.4
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.1
35%
1.4
FR
Spie SA
PAR:SPIE
40.2
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.9 N/A N/A
FR
Elis SA
PAR:ELIS
15
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.6
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.3
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
CMO PCL
SET:CMO
Average EV/EBITDA: 14.9
2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.1
10%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.9
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
7
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
CMO PCL
SET:CMO
Average EV/EBIT: 18.9
3.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.6
11%
3
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.9
14%
2.3
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
9.6
7%
1.4