Central Retail Corporation PCL
SET:CRC

Watchlist Manager
Central Retail Corporation PCL Logo
Central Retail Corporation PCL
SET:CRC
Watchlist
Price: 20.4 THB -5.12%
Market Cap: 123B THB

Relative Value

The Relative Value of one CRC stock under the Base Case scenario is 57.5 THB. Compared to the current market price of 20.4 THB, Central Retail Corporation PCL is Undervalued by 65%.

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.

CRC Relative Value
Base Case
57.5 THB
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
38
Median 3Y
1
Median 5Y
1
Industry
0.6
Forward
0.5
vs History
85
vs Industry
26
Median 3Y
27
Median 5Y
30.1
Industry
17.2
Forward
12.8
vs History
95
vs Industry
48
Median 3Y
7.7
Median 5Y
9.4
Industry
8.3
vs History
32
vs Industry
14
Median 3Y
45.9
Median 5Y
10.3
Industry
17.5
vs History
95
vs Industry
28
Median 3Y
3.3
Median 5Y
3.5
Industry
1.7
vs History
95
vs Industry
27
Median 3Y
1.4
Median 5Y
1.5
Industry
0.7
Forward
0.9
vs History
95
vs Industry
25
Median 3Y
4.9
Median 5Y
5.6
Industry
2.3
vs History
95
vs Industry
37
Median 3Y
10.3
Median 5Y
12.2
Industry
8.4
Forward
6.8
vs History
95
vs Industry
23
Median 3Y
23.6
Median 5Y
29.9
Industry
12.9
Forward
16.2
vs History
95
vs Industry
36
Median 3Y
11.3
Median 5Y
13.7
Industry
9.7
vs History
80
vs Industry
12
Median 3Y
38.1
Median 5Y
38.6
Industry
13.9
vs History
95
vs Industry
39
Median 3Y
1.4
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

CRC Competitors Multiples
Central Retail Corporation PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Central Retail Corporation PCL
SET:CRC
123B THB 0.5 14.8 7 14.8
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
180.1B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
104.4B USD 303.4 3 470.3 2 949.5 3 053
NL
Nepi Rockcastle NV
JSE:NRP
84.5B Zac 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
52.9B USD 0 0 0 0
US
Coupang Inc
F:788
46.7B EUR 1.7 208.6 48.4 88.8
US
Circle Internet Group Inc
NYSE:CRCL
39B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
30.3B CHF 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
614.6T IDR 18.1 101.4 49.2 49.2
IN
GTV Engineering Ltd
BSE:539479
3B INR 2.9 27.1 17.9 18.9
P/S Multiple
Revenue Growth P/S to Growth
TH
Central Retail Corporation PCL
SET:CRC
Average P/S: 65.3
0.5
6%
0.1
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
9%
N/A
US
C
China Industrial Group Inc
OTC:CIND
303.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
1.7
14%
0.1
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available
31%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
18.1
N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
2.9
N/A N/A
P/E Multiple
Earnings Growth PEG
TH
Central Retail Corporation PCL
SET:CRC
Average P/E: 764.4
14.8
14%
1.1
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
42%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 470.3
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
208.6
129%
1.6
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available
52%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
101.4
N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
27.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
Central Retail Corporation PCL
SET:CRC
Average EV/EBITDA: 614.4
7
5%
1.4
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 949.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
143%
N/A
US
Coupang Inc
F:788
48.4
55%
0.9
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
49.2
N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
17.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
Central Retail Corporation PCL
SET:CRC
Average EV/EBIT: 644.9
14.8
6%
2.5
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
80%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 053
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
11%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
88.8
77%
1.2
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
34%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
49.2
N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
18.9
N/A N/A