Erawan Group PCL
SET:ERW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (17.6), the stock would be worth ฿2.41 (0% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 17.7 | ฿2.42 |
0%
|
| 3-Year Average | 17.6 | ฿2.41 |
0%
|
| Industry Average | 10.3 | ฿1.41 |
-42%
|
| Country Average | 12.6 | ฿1.73 |
-29%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
E
|
Erawan Group PCL
SET:ERW
|
11.8B THB | 17.7 | 14.1 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 137.7 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
141.5B USD | 15.5 | 26.2 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
95.9B USD | 41.9 | 36.9 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
86.2B USD | 15.8 | 34.3 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
76.6B USD | 45.3 | 52.6 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
70B USD | 70.7 | 16.4 | |
| US |
|
Carnival Corp
NYSE:CCL
|
37.1B USD | 19.9 | 12 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
25.5B GBP | 21.2 | 12.2 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
267.7B HKD | 8.8 | 7.1 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 8.8 |
| Median | 12.6 |
| 70th Percentile | 17.3 |
| Max | 6 871.7 |
Other Multiples
Erawan Group PCL
Glance View
Erawan Group Public Co., Ltd. engages in hotel and building leasing businesses. The company is headquartered in Bangkok, Bangkok Metropolis. The firm is engaged in investing and developing hotel properties. The firm operates through two segments: the Hotel business, and the Rental and management building business. The company is also engaged in the business of commercial property located in Bangkok, Thailand. The firm has approximately 70 hotels and over 9,000 rooms in Thailand and the Philippines. Its hotels and resorts consist of Grand Hyatt Erawan Bangkok, JW Marriott Hotel Bangkok, The Naka Island, a Luxury Collection Resort & Spa, Phuket, Courtyard by Marriott Bangkok, Holiday Inn Pattaya, Novotel Bangkok Sukhumvit 4, Mercure, ibis styles, ibis, HOP INN Thailand and HOP INN Philippines. The Company’s subsidiaries include Taveesapanan Company Limited, Erawan Mauritius Limited, Erawan Singapore Pte. Ltd., Erawan Philippines, INC., Erawan Philippines (Ermita), INC., Erawan Philippines (Makati), INC. and Erawan Philippines (Aseana), INC.
