C

Chu Kai PCL
SET:CRANE

Watchlist Manager
Chu Kai PCL
SET:CRANE
Watchlist
Price: 0.4 THB 2.56%
Market Cap: 303.3m THB

Relative Value

The Relative Value of one CRANE stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.4 THB, Chu Kai 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.

CRANE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
33
Median 3Y
1.8
Median 5Y
1.8
Industry
0.7
vs History
vs Industry
3
Median 3Y
-2.6
Median 5Y
-4.9
Industry
15.6
vs History
66
vs Industry
68
Median 3Y
2.3
Median 5Y
3
Industry
8.8
vs History
20
vs Industry
52
Median 3Y
-2.7
Median 5Y
-3
Industry
14.8
vs History
88
vs Industry
76
Median 3Y
0.8
Median 5Y
1
Industry
1.2
vs History
57
vs Industry
23
Median 3Y
2.7
Median 5Y
2.7
Industry
0.9
vs History
4
vs Industry
27
Median 3Y
10.1
Median 5Y
13
Industry
4.4
vs History
6
vs Industry
55
Median 3Y
5.1
Median 5Y
5.8
Industry
9.3
vs History
vs Industry
34
Median 3Y
5.9
Median 5Y
5.6
Industry
12.4
vs History
57
vs Industry
59
Median 3Y
4
Median 5Y
4.7
Industry
10
vs History
42
vs Industry
45
Median 3Y
6.2
Median 5Y
7.5
Industry
12.2
vs History
88
vs Industry
69
Median 3Y
0.6
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

CRANE Competitors Multiples
Chu Kai 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
Chu Kai PCL
SET:CRANE
303.3m THB 1.3 -2.5 52.4 -6.9
JP
Itochu Corp
TSE:8001
15.6T JPY 1.1 17 15.9 26.1
JP
Mitsubishi Corp
TSE:8058
14.2T JPY 0.8 21.8 24.9 53.2
JP
Mitsui & Co Ltd
TSE:8031
13.8T JPY 1 15.8 21.3 36.3
US
United Rentals Inc
NYSE:URI
60.5B USD 3.8 23.9 10.3 18.1
US
W W Grainger Inc
NYSE:GWW
49.2B USD 2.8 28.4 18.6 20.4
US
WW Grainger Inc
XMUN:GWW
41.9B EUR 2.8 28.3 18.5 20.4
JP
Marubeni Corp
TSE:8002
7.6T JPY 1 14.3 15.6 24.4
US
Fastenal Co
NASDAQ:FAST
47.9B USD 6 39 26.6 29.5
US
Ferguson Enterprises Inc
NYSE:FERG
47.3B USD 1.5 24.2 16.5 18.8
JP
Sumitomo Corp
TSE:8053
6.8T JPY 1 11.8 14.5 22.9
P/E Multiple
Earnings Growth PEG
TH
C
Chu Kai PCL
SET:CRANE
Average P/E: 22.4
Negative Multiple: -2.5
N/A N/A
JP
Itochu Corp
TSE:8001
17
9%
1.9
JP
Mitsubishi Corp
TSE:8058
21.8
3%
7.3
JP
Mitsui & Co Ltd
TSE:8031
15.8
2%
7.9
US
United Rentals Inc
NYSE:URI
23.9
10%
2.4
US
W W Grainger Inc
NYSE:GWW
28.4
7%
4.1
US
W
WW Grainger Inc
XMUN:GWW
28.3
8%
3.5
JP
Marubeni Corp
TSE:8002
14.3
7%
2
US
Fastenal Co
NASDAQ:FAST
39
11%
3.5
US
Ferguson Enterprises Inc
NYSE:FERG
24.2
12%
2
JP
Sumitomo Corp
TSE:8053
11.8
6%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
Chu Kai PCL
SET:CRANE
Average EV/EBITDA: 21.4
52.4
N/A N/A
JP
Itochu Corp
TSE:8001
15.9
5%
3.2
JP
Mitsubishi Corp
TSE:8058
24.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.3
4%
5.3
US
United Rentals Inc
NYSE:URI
10.3
7%
1.5
US
W W Grainger Inc
NYSE:GWW
18.6
6%
3.1
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
JP
Marubeni Corp
TSE:8002
15.6
0%
N/A
US
Fastenal Co
NASDAQ:FAST
26.6
10%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
16.5
8%
2.1
JP
Sumitomo Corp
TSE:8053
14.5
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
Chu Kai PCL
SET:CRANE
Average EV/EBIT: 27
Negative Multiple: -6.9
N/A N/A
JP
Itochu Corp
TSE:8001
26.1
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.2
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.3
N/A N/A
US
United Rentals Inc
NYSE:URI
18.1
6%
3
US
W W Grainger Inc
NYSE:GWW
20.4
6%
3.4
US
W
WW Grainger Inc
XMUN:GWW
20.4
6%
3.4
JP
Marubeni Corp
TSE:8002
24.4
N/A N/A
US
Fastenal Co
NASDAQ:FAST
29.5
11%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
18.8
10%
1.9
JP
Sumitomo Corp
TSE:8053
22.9
N/A N/A