D

Dohome PCL
SET:DOHOME

Watchlist Manager
Dohome PCL
SET:DOHOME
Watchlist
Price: 3.42 THB
Market Cap: 11.6B THB

Relative Value

The Relative Value of one DOHOME stock under the Base Case scenario is hidden THB. Compared to the current market price of 3.42 THB, Dohome 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.

DOHOME Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
37
Median 3Y
1.1
Median 5Y
1.2
Industry
0.6
Forward
0.4
vs History
93
vs Industry
14
Median 3Y
50.3
Median 5Y
41.6
Industry
17.1
Forward
16.9
vs History
47
vs Industry
18
Median 3Y
14.2
Median 5Y
3.4
Industry
8.5
vs History
vs Industry
Median 3Y
-81.8
Median 5Y
-77.9
Industry
17.7
vs History
95
vs Industry
40
Median 3Y
2.7
Median 5Y
3.2
Industry
1.7
vs History
93
vs Industry
25
Median 3Y
1.6
Median 5Y
1.8
Industry
0.7
Forward
0.9
vs History
93
vs Industry
14
Median 3Y
10.1
Median 5Y
11.1
Industry
2.4
vs History
93
vs Industry
16
Median 3Y
21.8
Median 5Y
22.5
Industry
8.6
Forward
11.6
vs History
93
vs Industry
12
Median 3Y
36.1
Median 5Y
33.7
Industry
13.1
Forward
21.8
vs History
47
vs Industry
11
Median 3Y
20.9
Median 5Y
8
Industry
10
vs History
31
vs Industry
4
Median 3Y
18.3
Median 5Y
-12.6
Industry
14.3
vs History
93
vs Industry
36
Median 3Y
1.7
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

DOHOME Competitors Multiples
Dohome 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
Dohome PCL
SET:DOHOME
11.6B THB 0.4 17.4 11.7 21.3
US
Home Depot Inc
NYSE:HD
342.5B USD 2.1 23.5 15.3 18.1
US
Lowe's Companies Inc
NYSE:LOW
135.3B USD 1.6 20 13.9 16.7
ZA
Italtile Ltd
JSE:ITE
11B Zac 0 0 0 0
UK
Kingfisher PLC
LSE:KGF
5.6B GBP 0.4 30.2 5.4 10.7
US
Floor & Decor Holdings Inc
NYSE:FND
6.6B USD 1.4 30.3 12.7 23.6
MY
Mr DIY Group M Bhd
KLSE:MRDIY
14.5B MYR 3 23.5 12.5 17.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.4B USD 2.8 22.1 11.8 16.5
ZA
Cashbuild Ltd
JSE:CSB
3.1B Zac 0 0 0 0
TH
Home Product Center PCL
SET:HMPRO
86.3B THB 1.3 14.1 8.6 12.4
SE
Clas Ohlson AB
STO:CLAS B
19.3B SEK 1.6 18.9 14.5 14.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
D
Dohome PCL
SET:DOHOME
Average EV/EBITDA: 11.8
11.7
6%
2
US
Home Depot Inc
NYSE:HD
15.3
3%
5.1
US
Lowe's Companies Inc
NYSE:LOW
13.9
5%
2.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
5.4
4%
1.4
US
Floor & Decor Holdings Inc
NYSE:FND
12.7
12%
1.1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
12.5
5%
2.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.8
5%
2.4
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
8%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
8.6
2%
4.3
SE
Clas Ohlson AB
STO:CLAS B
14.5
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
D
Dohome PCL
SET:DOHOME
Average EV/EBIT: 16.8
21.3
5%
4.3
US
Home Depot Inc
NYSE:HD
18.1
4%
4.5
US
Lowe's Companies Inc
NYSE:LOW
16.7
5%
3.3
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
10.7
6%
1.8
US
Floor & Decor Holdings Inc
NYSE:FND
23.6
13%
1.8
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
17.5
5%
3.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.5
5%
3.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
14%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
12.4
0%
N/A
SE
Clas Ohlson AB
STO:CLAS B
14.5
12%
1.2