Copperwired PCL banner
C

Copperwired PCL
SET:CPW

Watchlist Manager
Copperwired PCL
SET:CPW
Watchlist
Price: 2.16 THB 2.86% Market Closed
Market Cap: ฿1.3B

Relative Value

The Relative Value of one CPW stock under the Base Case scenario is 5.06 THB. Compared to the current market price of 2.16 THB, Copperwired PCL is Undervalued 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.

CPW Relative Value
Base Case
5.06 THB
Undervaluation 57%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

CPW Competitors Multiples
Copperwired 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
Copperwired PCL
SET:CPW
1.3B THB 0.1 11.5 4.1 11.5
US
Best Buy Co Inc
NYSE:BBY
13.8B USD 0.3 21.4 5.4 8
JP
Hikari Tsushin Inc
TSE:9435
1.9T JPY 2.6 13.4 18.5 21.2
US
GameStop Corp
NYSE:GME
10.5B USD 2.8 24.9 24.1 26.4
AU
JB Hi-Fi Ltd
ASX:JBH
8.4B AUD 0.8 18.5 12.2 12.2
VN
Mobile World Investment Corp
VN:MWG
135.4T VND 0.9 19.2 14.1 17.9
JP
Yamada Holdings Co Ltd
TSE:9831
465.3B JPY 0.3 17.3 10.1 16.9
DE
Ceconomy AG
XETRA:CEC
2.1B EUR 0.1 -61.3 2.8 10.7
UK
Currys PLC
LSE:CURY
1.7B GBP 0.2 12.7 4.3 9.6
CN
Suning.Com Co Ltd
SZSE:002024
14.5B CNY 0.3 171.7 64.8 64.8
JP
Nojima Corp
TSE:7419
314.6B JPY 0.3 8.2 3.6 5.1
P/E Multiple
Earnings Growth PEG
TH
C
Copperwired PCL
SET:CPW
Average P/E: 31.9
11.5
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
21.4
19%
1.1
JP
Hikari Tsushin Inc
TSE:9435
13.4
3%
4.5
US
GameStop Corp
NYSE:GME
24.9
41%
0.6
AU
JB Hi-Fi Ltd
ASX:JBH
18.5
8%
2.3
VN
M
Mobile World Investment Corp
VN:MWG
19.2
N/A N/A
JP
Yamada Holdings Co Ltd
TSE:9831
17.3
20%
0.9
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -61.3 N/A N/A
UK
Currys PLC
LSE:CURY
12.7
15%
0.8
CN
Suning.Com Co Ltd
SZSE:002024
171.7
34%
5
JP
Nojima Corp
TSE:7419
8.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
Copperwired PCL
SET:CPW
Average EV/EBITDA: 14.9
4.1
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.4
3%
1.8
JP
Hikari Tsushin Inc
TSE:9435
18.5
9%
2.1
US
GameStop Corp
NYSE:GME
24.1
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
12.2
18%
0.7
VN
M
Mobile World Investment Corp
VN:MWG
14.1
N/A N/A
JP
Yamada Holdings Co Ltd
TSE:9831
10.1
4%
2.5
DE
Ceconomy AG
XETRA:CEC
2.8
10%
0.3
UK
Currys PLC
LSE:CURY
4.3
2%
2.1
CN
Suning.Com Co Ltd
SZSE:002024
64.8
54%
1.2
JP
Nojima Corp
TSE:7419
3.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
Copperwired PCL
SET:CPW
Average EV/EBIT: 18.6
11.5
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8
4%
2
JP
Hikari Tsushin Inc
TSE:9435
21.2
N/A N/A
US
GameStop Corp
NYSE:GME
26.4
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
12.2
7%
1.7
VN
M
Mobile World Investment Corp
VN:MWG
17.9
N/A N/A
JP
Yamada Holdings Co Ltd
TSE:9831
16.9
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.7
27%
0.4
UK
Currys PLC
LSE:CURY
9.6
6%
1.6
CN
Suning.Com Co Ltd
SZSE:002024
64.8
41%
1.6
JP
Nojima Corp
TSE:7419
5.1
N/A N/A