D

Demco PCL
SET:DEMCO

Watchlist Manager
Demco PCL
SET:DEMCO
Watchlist
Price: 2.4 THB 5.26% Market Closed
Market Cap: 1.8B THB

Relative Value

The Relative Value of one DEMCO stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.4 THB, Demco 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.

DEMCO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
59
Median 3Y
0.9
Median 5Y
1
Industry
1
vs History
vs Industry
3
Median 3Y
-28.6
Median 5Y
-25.7
Industry
15.9
vs History
26
vs Industry
8
Median 3Y
-9.3
Median 5Y
-10
Industry
9.1
vs History
vs Industry
23
Median 3Y
-7.5
Median 5Y
-11.6
Industry
14.9
vs History
84
vs Industry
80
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
88
vs Industry
44
Median 3Y
1.4
Median 5Y
1.5
Industry
1.2
vs History
88
vs Industry
17
Median 3Y
17.8
Median 5Y
18.9
Industry
5.6
vs History
23
vs Industry
Median 3Y
-8.3
Median 5Y
-20.1
Industry
10
vs History
22
vs Industry
Median 3Y
-7.6
Median 5Y
-15.1
Industry
12.8
vs History
25
vs Industry
6
Median 3Y
-14.6
Median 5Y
-15.6
Industry
10.5
vs History
15
vs Industry
20
Median 3Y
-12.5
Median 5Y
-12.6
Industry
13
vs History
85
vs Industry
69
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

DEMCO Competitors Multiples
Demco 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
Demco PCL
SET:DEMCO
1.8B THB 0.7 -25.1 20.7 34
FR
Vinci SA
PAR:DG
64.7B EUR 0.9 13.6 6.4 9.4
US
Quanta Services Inc
NYSE:PWR
67B USD 2.5 65.9 30.1 47.3
IN
Larsen & Toubro Ltd
NSE:LT
5.3T INR 2 32.4 20.5 24.2
IN
Larsen and Toubro Ltd
F:LTO
49.7B EUR 1.9 31.8 20.1 23.8
ES
Ferrovial SA
MAD:FER
41.8B EUR 4.6 12.9 38.6 57.7
NL
Ferrovial SE
AEX:FER
41.8B EUR 4.6 12.9 38.5 57.7
US
Comfort Systems USA Inc
NYSE:FIX
39B USD 4.7 46.6 30.6 34.4
DE
Hochtief AG
XETRA:HOT
27.1B EUR 0.7 31.9 13.9 20.5
US
EMCOR Group Inc
NYSE:EME
30.5B USD 1.9 27 17.6 19.6
CN
China State Construction Engineering Corp Ltd
SSE:601668
211.1B CNY 0.1 4.8 10.8 10.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
D
Demco PCL
SET:DEMCO
Average EV/EBITDA: 22.5
20.7
N/A N/A
FR
Vinci SA
PAR:DG
6.4
6%
1.1
US
Quanta Services Inc
NYSE:PWR
30.1
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
20.5
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
20.1
18%
1.1
ES
Ferrovial SA
MAD:FER
38.6
9%
4.3
NL
Ferrovial SE
AEX:FER
38.5
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
30.6
25%
1.2
DE
H
Hochtief AG
XETRA:HOT
13.9
5%
2.8
US
EMCOR Group Inc
NYSE:EME
17.6
11%
1.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
D
Demco PCL
SET:DEMCO
Average EV/EBIT: 30.8
34
N/A N/A
FR
Vinci SA
PAR:DG
9.4
7%
1.3
US
Quanta Services Inc
NYSE:PWR
47.3
23%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
24.2
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
23.8
21%
1.1
ES
Ferrovial SA
MAD:FER
57.7
13%
4.4
NL
Ferrovial SE
AEX:FER
57.7
13%
4.4
US
Comfort Systems USA Inc
NYSE:FIX
34.4
26%
1.3
DE
H
Hochtief AG
XETRA:HOT
20.5
6%
3.4
US
EMCOR Group Inc
NYSE:EME
19.6
11%
1.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5