C

CPR Gomu Industrial PCL
SET:CPR

Watchlist Manager
CPR Gomu Industrial PCL
SET:CPR
Watchlist
Price: 3.12 THB 3.31%
Market Cap: 620.9m THB
Section:
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CPR stock under the Base Case scenario is 1.88 THB. Compared to the current market price of 3.12 THB, CPR Gomu Industrial PCL is Overvalued by 40%.

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.

CPR Relative Value
Base Case
1.88 THB
Overvaluation 40%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
53
vs Industry
33
Median 3Y
1.8
Median 5Y
1.8
Industry
1
More Details
34.1
P/E
P/E
Price to Earnings
34.1
vs History
0
vs Industry
28
Median 3Y
21.4
Median 5Y
19.8
Industry
20.2
More Details
14.6
P/OCF
P/OCF
Price to OCF
14.6
vs History
22
vs Industry
37
Median 3Y
14.7
Median 5Y
12.8
Industry
10.7
More Details
24
P/FCFE
P/FCFE
Price to FCFE
24
vs History
23
vs Industry
33
Median 3Y
20.4
Median 5Y
17.2
Industry
20.4
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
31
vs Industry
51
Median 3Y
1.3
Median 5Y
1.3
Industry
1.6
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
33
vs Industry
45
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2
More Details
10
EV/GP
EV/GP
Enterprise Value to Gross Profit
10
vs History
6
vs Industry
28
Median 3Y
8.1
Median 5Y
6.7
Industry
5.1
More Details
12.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.7
vs History
0
vs Industry
37
Median 3Y
8.7
Median 5Y
7.3
Industry
10.1
More Details
24.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
24.6
vs History
0
vs Industry
36
Median 3Y
12.7
Median 5Y
10.5
Industry
15.1
More Details
10.2
EV/OCF
EV/OCF
Enterprise Value to OCF
10.2
vs History
23
vs Industry
50
Median 3Y
9.7
Median 5Y
8.2
Industry
12.2
More Details
16.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
16.5
vs History
17
vs Industry
39
Median 3Y
13.8
Median 5Y
10.6
Industry
18
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
33
vs Industry
44
Median 3Y
1.3
Median 5Y
1.3
Industry
1.2
More Details

Multiples Across Competitors

CPR Competitors Multiples
CPR Gomu Industrial PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
CPR Gomu Industrial PCL
SET:CPR
620.9m THB 1.6 34.1 12.7 24.6
KR
Dayou Plus Co Ltd
KRX:000300
7 021.7T KRW 227 070.8 55 009.4 -1 318 798.9 -997 317.6
JP
Denso Corp
TSE:6902
5.9T JPY 0.8 14.7 6 10.4
JP
Sumitomo Electric Industries Ltd
TSE:5802
4.4T JPY 0.9 22.4 8.4 13.7
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
176.2B CNY 3.9 19.4 17.2 17.2
KR
Hyundai Mobis Co Ltd
KRX:012330
27T KRW 0.5 6.5 4.2 5.5
CN
Ningbo Tuopu Group Co Ltd
SSE:601689
128.7B CNY 4.7 45.3 39.8 39.8
IE
Aptiv PLC
NYSE:APTV
17.6B USD 0.9 59.5 7.6 11.2
DE
Continental AG
XETRA:CON
13.3B EUR 0.4 9 4.3 7.4
JP
Aisin Corp
TSE:7259
2.1T JPY 0.4 15.7 4.4 9.9
CA
Magna International Inc
TSX:MG
18.7B CAD 0.3 11 4.7 8.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
CPR Gomu Industrial PCL
SET:CPR
Average EV/EBITDA: 10.9
12.7
N/A N/A
KR
Dayou Plus Co Ltd
KRX:000300
Negative Multiple: -1 318 798.9 N/A N/A
JP
Denso Corp
TSE:6902
6
10%
0.6
JP
Sumitomo Electric Industries Ltd
TSE:5802
8.4
4%
2.1
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
17.2
28%
0.6
KR
Hyundai Mobis Co Ltd
KRX:012330
4.2
12%
0.3
CN
Ningbo Tuopu Group Co Ltd
SSE:601689
39.8
31%
1.3
IE
Aptiv PLC
NYSE:APTV
7.6
6%
1.3
DE
Continental AG
XETRA:CON
4.3
1%
4.3
JP
Aisin Corp
TSE:7259
4.4
5%
0.9
CA
Magna International Inc
TSX:MG
4.7
4%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
CPR Gomu Industrial PCL
SET:CPR
Average EV/EBIT: 14.8
24.6
N/A N/A
KR
Dayou Plus Co Ltd
KRX:000300
Negative Multiple: -997 317.6 N/A N/A
JP
Denso Corp
TSE:6902
10.4
N/A N/A
JP
Sumitomo Electric Industries Ltd
TSE:5802
13.7
N/A N/A
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
17.2
21%
0.8
KR
Hyundai Mobis Co Ltd
KRX:012330
5.5
11%
0.5
CN
Ningbo Tuopu Group Co Ltd
SSE:601689
39.8
17%
2.3
IE
Aptiv PLC
NYSE:APTV
11.2
10%
1.1
DE
Continental AG
XETRA:CON
7.4
8%
0.9
JP
Aisin Corp
TSE:7259
9.9
N/A N/A
CA
Magna International Inc
TSX:MG
8.6
6%
1.4

See Also

Summary
CPR intrinsic value, competitors valuation, and company profile.
DCF Valuation
CPR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CPR stock valuation using valuation multiples.
Wall Street Estimates
CPR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CPR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 293,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.