C

Copperwired PCL
SET:CPW

Watchlist Manager
Copperwired PCL
SET:CPW
Watchlist
Price: 2 THB Market Closed
Market Cap: 1.2B THB

Relative Value

The Relative Value of one CPW stock under the Base Case scenario is hidden THB. Compared to the current market price of 2 THB, Copperwired PCL is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
Median 3Y
0.2
Median 5Y
0.3
Industry
0.6
Forward
0.1
vs History
96
vs Industry
Median 3Y
16.7
Median 5Y
22.4
Industry
17.1
Forward
10.4
vs History
63
vs Industry
Median 3Y
5.6
Median 5Y
6.2
Industry
8.5
vs History
26
vs Industry
Median 3Y
8
Median 5Y
9
Industry
17.7
vs History
92
vs Industry
Median 3Y
1.9
Median 5Y
2.1
Industry
1.7
vs History
92
vs Industry
Median 3Y
0.2
Median 5Y
0.3
Industry
0.7
Forward
0.2
vs History
95
vs Industry
Median 3Y
1.8
Median 5Y
2.5
Industry
2.4
vs History
76
vs Industry
Median 3Y
4.2
Median 5Y
5.2
Industry
8.6
Forward
4.1
vs History
87
vs Industry
Median 3Y
13.4
Median 5Y
15.7
Industry
13.1
Forward
10.6
vs History
36
vs Industry
Median 3Y
6.4
Median 5Y
7.9
Industry
10
vs History
7
vs Industry
Median 3Y
9.3
Median 5Y
10.1
Industry
14.3
vs History
92
vs Industry
Median 3Y
1.2
Median 5Y
1.4
Industry
1.1

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
1.2B THB 0.1 10.7 3.9 11
US
Best Buy Co Inc
NYSE:BBY
14.2B USD 0.3 22.1 5.6 8.3
JP
Hikari Tsushin Inc
TSE:9435
1.9T JPY 2.7 19.2 19 21.6
US
GameStop Corp
NYSE:GME
9.2B USD 2.4 21.9 18.8 20.6
AU
JB Hi-Fi Ltd
ASX:JBH
10.5B AUD 1 22.8 15.2 15.2
VN
Mobile World Investment Corp
VN:MWG
128.8T VND 0.9 22.2 14.8 20.6
JP
Yamada Holdings Co Ltd
TSE:9831
436.4B JPY 0.3 16.2 9.8 16.2
DE
Ceconomy AG
XETRA:CEC
2.1B EUR 0.1 -61.3 2.8 10.7
CN
Suning.Com Co Ltd
SZSE:002024
15.8B CNY 0.3 187 95.8 95.8
JP
Nojima Corp
TSE:7419
345.9B JPY 0.4 9.2 4 5.7
UK
Currys PLC
LSE:CURY
1.4B GBP 0.2 11 3.8 8.5
P/E Multiple
Earnings Growth PEG
TH
C
Copperwired PCL
SET:CPW
Average P/E: 34.2
10.7
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
22.1
19%
1.2
JP
Hikari Tsushin Inc
TSE:9435
19.2
3%
6.4
US
GameStop Corp
NYSE:GME
21.9
41%
0.5
AU
JB Hi-Fi Ltd
ASX:JBH
22.8
8%
2.8
VN
M
Mobile World Investment Corp
VN:MWG
22.2
35%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.2
20%
0.8
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -61.3 N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
187
34%
5.5
JP
Nojima Corp
TSE:7419
9.2
N/A N/A
UK
Currys PLC
LSE:CURY
11
14%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
Copperwired PCL
SET:CPW
Average EV/EBITDA: 17.6
3.9
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.6
3%
1.9
JP
Hikari Tsushin Inc
TSE:9435
19
9%
2.1
US
GameStop Corp
NYSE:GME
18.8
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
15.2
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
14.8
18%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
9.8
4%
2.5
DE
Ceconomy AG
XETRA:CEC
2.8
10%
0.3
CN
Suning.Com Co Ltd
SZSE:002024
95.8
54%
1.8
JP
Nojima Corp
TSE:7419
4
N/A N/A
UK
Currys PLC
LSE:CURY
3.8
2%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
Copperwired PCL
SET:CPW
Average EV/EBIT: 21.3
11
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.3
5%
1.7
JP
Hikari Tsushin Inc
TSE:9435
21.6
N/A N/A
US
GameStop Corp
NYSE:GME
20.6
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
15.2
7%
2.2
VN
M
Mobile World Investment Corp
VN:MWG
20.6
31%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
16.2
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.7
27%
0.4
CN
Suning.Com Co Ltd
SZSE:002024
95.8
41%
2.3
JP
Nojima Corp
TSE:7419
5.7
N/A N/A
UK
Currys PLC
LSE:CURY
8.5
6%
1.4