D

Don Muang Tollway PCL
SET:DMT

Watchlist Manager
Don Muang Tollway PCL
SET:DMT
Watchlist
Price: 9.85 THB Market Closed
Market Cap: 11.6B THB

Relative Value

The Relative Value of one DMT stock under the Base Case scenario is 14.43 THB. Compared to the current market price of 9.85 THB, Don Muang Tollway PCL is Undervalued by 32%.

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.

DMT Relative Value
Base Case
14.43 THB
Undervaluation 32%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
23
Median 3Y
6.3
Median 5Y
6.7
Industry
2.2
Forward
4
vs History
96
vs Industry
66
Median 3Y
14.5
Median 5Y
15.7
Industry
14.5
Forward
6.2
vs History
96
vs Industry
45
Median 3Y
9.6
Median 5Y
10.1
Industry
7.9
vs History
39
vs Industry
40
Median 3Y
10.5
Median 5Y
8.7
Industry
16.7
vs History
60
vs Industry
36
Median 3Y
1.5
Median 5Y
1.4
Industry
1.3
vs History
96
vs Industry
31
Median 3Y
6.4
Median 5Y
6.5
Industry
2.8
Forward
3.8
vs History
96
vs Industry
52
Median 3Y
9.9
Median 5Y
10.1
Industry
7.9
vs History
96
vs Industry
66
Median 3Y
8.5
Median 5Y
8.8
Industry
10
Forward
5.4
vs History
96
vs Industry
65
Median 3Y
12
Median 5Y
12.2
Industry
12.9
Forward
8.6
vs History
96
vs Industry
54
Median 3Y
9.7
Median 5Y
10
Industry
9.8
vs History
96
vs Industry
52
Median 3Y
10.1
Median 5Y
10.3
Industry
15.5
vs History
60
vs Industry
27
Median 3Y
1.4
Median 5Y
1.4
Industry
1

Multiples Across Competitors

DMT Competitors Multiples
Don Muang Tollway PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Don Muang Tollway PCL
SET:DMT
11.6B THB 3.7 9.9 5 7.7
AU
Transurban Group
ASX:TCL
44.9B AUD 11.7 598.9 61.8 61.8
IT
Atlantia SpA
F:AU9
18.7B EUR 1.6 2.7 9.9 34.4
CN
China Merchants Expressway Network Technology Holdings Co Ltd
SZSE:001965
83.5B CNY 6.7 15.8 41.9 41.9
CN
Jiangsu Expressway Co Ltd
SSE:600377
80.9B CNY 3.3 16.5 18 18
FR
Getlink SE
PAR:GET
8.9B EUR 5.5 28.1 19.4 19.4
CN
Shandong Hi-speed Co Ltd
SSE:600350
54.5B CNY 1.9 20.6 22.5 22.5
MX
Aleatica SAB de CV
BMV:ALEATIC
142B MXN 3.1 7.3 4.2 4.3
TW
Taiwan High Speed Rail Corp
TWSE:2633
162.4B TWD 3.1 26.2 10.2 17.1
AU
Atlas Arteria Group
ASX:ALX
7.8B AUD 53.2 28.2 -1 036.2 -1 036.2
CN
Zhejiang Expressway Co Ltd
HKEX:576
39.8B HKD 2 6.5 4.8 4.8