FE Relative Valuation - Far East Fame Line DDB PCL

Watchlist Manager

Watchlist

Price: 176 THB

Market Cap: 1.4B THB

Section:

Relative Value

The Relative Value of one FE stock under the Base Case scenario is hidden THB. Compared to the current market price of 176 THB, Far East Fame Line DDB 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.

What is Relative Valuation?

How is Relative Value calculated?

FE Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

1.9

P/S

vs History	88
vs Industry	36

Median 5Y

2.4

Industry

1.6

More Details

10.9

P/E

vs History	87
vs Industry	34

Median 5Y

17.6

Industry

18.6

More Details

106.8

P/OCF

vs History	14
vs Industry	37

Median 5Y

19.2

Industry

11.4

More Details

163.3

P/FCFE

vs History	4
vs Industry	34

Median 5Y

19.2

Industry

More Details

0.9

P/B

vs History	87
vs Industry	56

Median 5Y

Industry

1.8

More Details

1.7

EV/S

vs History	95
vs Industry	37

Median 5Y

2.1

Industry

1.7

More Details

EV/GP

vs History	92
vs Industry	29

Median 5Y

6.7

Industry

3.6

More Details

13.3

EV/EBITDA

vs History	87
vs Industry	23

Median 5Y

17.7

Industry

9.1

More Details

14.6

EV/EBIT

vs History	87
vs Industry	26

Median 5Y

21.1

Industry

More Details

95.4

EV/OCF

vs History	14
vs Industry	37

Median 5Y

16.5

Industry

More Details

136.5

EV/FCFF

vs History	9
vs Industry	35

Median 5Y

17.5

Industry

13.5

More Details

0.8

EV/IC

vs History	85
vs Industry	53

Median 5Y

0.9

Industry

1.5

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	F	Far East Fame Line DDB PCL SET:FE	1.4B THB	1.9	10.9	13.3	14.6
FR		Publicis Groupe SA PAR:PUB	22.3B EUR	1.4	13.4	7	9.3
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	112.2B CNY	9.1	21.4	19.1	19.1
UK		Informa PLC LSE:INF	11.1B GBP	3.1	37.3	12	19
US		Omnicom Group Inc NYSE:OMC	14.2B USD	0.9	9.8	6.5	7.2
US		Interpublic Group of Companies Inc NYSE:IPG	9.2B USD	0.9	18.7	6.2	7.3
UK		WPP PLC LSE:WPP	4.5B GBP	0.3	8.3	4.1	5.6
JP		Dentsu Group Inc TSE:4324	769B JPY	0.5	-4	3.9	6.4
JP		CyberAgent Inc TSE:4751	756.4B JPY	0.9	33.8	12.1	14.4
FR		JCDecaux SE PAR:DEC	3.3B EUR	0.9	12.8	4.3	13.5
FR		JCDecaux SA OTC:JCDXF	3.7B USD	0.9	12.3	4.2	13.2

				Revenue Growth	P/S to Growth
TH	F	Far East Fame Line DDB PCL SET:FE	Average P/S: 1.9 1.9	N/A	N/A
FR		Publicis Groupe SA PAR:PUB	1.4	2%	0.7
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	9.1	6%	1.5
UK		Informa PLC LSE:INF	3.1	9%	0.3
US		Omnicom Group Inc NYSE:OMC	0.9	4%	0.2
US		Interpublic Group of Companies Inc NYSE:IPG	0.9	-4%	N/A
UK		WPP PLC LSE:WPP	0.3	-5%	N/A
JP		Dentsu Group Inc TSE:4324	0.5	2%	0.3
JP		CyberAgent Inc TSE:4751	0.9	7%	0.1
FR		JCDecaux SE PAR:DEC	0.9	7%	0.1
FR		JCDecaux SA OTC:JCDXF	0.9	7%	0.1

				Earnings Growth	PEG
TH	F	Far East Fame Line DDB PCL SET:FE	Average P/E: 17.9 10.9	N/A	N/A
FR		Publicis Groupe SA PAR:PUB	13.4	10%	1.3
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	21.4	N/A	N/A
UK		Informa PLC LSE:INF	37.3	46%	0.8
US		Omnicom Group Inc NYSE:OMC	9.8	9%	1.1
US		Interpublic Group of Companies Inc NYSE:IPG	18.7	18%	1
UK		WPP PLC LSE:WPP	8.3	-28%	N/A
JP		Dentsu Group Inc TSE:4324	Negative Multiple: -4	N/A	N/A
JP		CyberAgent Inc TSE:4751	33.8	26%	1.3
FR		JCDecaux SE PAR:DEC	12.8	6%	2.1
FR		JCDecaux SA OTC:JCDXF	12.3	6%	2

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

F	Far East Fame Line DDB PCL SET:FE	176 THB
	Care REIT PLC LSE:CRT	117.473 GBX 8.97%
	Dev Clever Holdings PLC LSE:DEV	27 GBX
	New Hope Corporation Ltd ASX:NHC	4.1 AUD 0.99%
	Arovella Therapeutics Ltd ASX:ALA	0.088 AUD 2.33%
	Plug Power Inc NASDAQ:PLUG	1.62 USD -3.57%

	Johnson & Johnson NYSE:JNJ	156.9 USD -0.5%
	Berkshire Hathaway Inc NYSE:BRK.A	712 842 USD -0.6%
	Bank of America Corp NYSE:BAC	46.73 USD -0.51%
	Mastercard Inc NYSE:MA	550.18 USD -2.37%
	UnitedHealth Group Inc NYSE:UNH	304.1 USD 1.53%
	Exxon Mobil Corp NYSE:XOM	115.43 USD 0.44%

	Franklin Covey Co NYSE:FC	19.87 USD -4.7%
	Mohawk Industries Inc NYSE:MHK	112.53 USD -1.14%
	Ardmore Shipping Corp NYSE:ASC	10.48 USD 1.16%
	ASGN Inc NYSE:ASGN	48.62 USD -3.76%
	Skyworks Solutions Inc NASDAQ:SWKS	75.42 USD -2.93%
	Weatherford International PLC NASDAQ:WFRD	58.15 USD 1.57%

	Johnson & Johnson NYSE:JNJ	156.9 USD -0.5%
	Bank of America Corp NYSE:BAC	46.73 USD -0.51%
	Mastercard Inc NYSE:MA	550.18 USD -2.37%
	Salesforce Inc NYSE:CRM	258.07 USD -2.24%
	Abbvie Inc NYSE:ABBV	192.45 USD -1.31%
	Home Depot Inc NYSE:HD	370.07 USD -0.87%

Far East Fame Line DDB PCL
SET:FE

Relative Value

Valuation Multiples

Multiples Across Competitors

FE Competitors Multiples
Far East Fame Line DDB PCL Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
TH	F	Far East Fame Line DDB PCL SET:FE	Average EV/EBITDA: 8.4 13.3	N/A	N/A
FR		Publicis Groupe SA PAR:PUB	7	3%	2.3
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	19.1	14%	1.4
UK		Informa PLC LSE:INF	12	12%	1
US		Omnicom Group Inc NYSE:OMC	6.5	4%	1.6
US		Interpublic Group of Companies Inc NYSE:IPG	6.2	2%	3.1
UK		WPP PLC LSE:WPP	4.1	4%	1
JP		Dentsu Group Inc TSE:4324	3.9	3%	1.3
JP		CyberAgent Inc TSE:4751	12.1	9%	1.3
FR		JCDecaux SE PAR:DEC	4.3	-11%	N/A
FR		JCDecaux SA OTC:JCDXF	4.2	-11%	N/A

				EBIT Growth	EV/EBIT to Growth
TH	F	Far East Fame Line DDB PCL SET:FE	Average EV/EBIT: 11.8 14.6	N/A	N/A
FR		Publicis Groupe SA PAR:PUB	9.3	6%	1.6
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	19.1	8%	2.4
UK		Informa PLC LSE:INF	19	22%	0.9
US		Omnicom Group Inc NYSE:OMC	7.2	4%	1.8
US		Interpublic Group of Companies Inc NYSE:IPG	7.3	2%	3.7
UK		WPP PLC LSE:WPP	5.6	8%	0.7
JP		Dentsu Group Inc TSE:4324	6.4	N/A	N/A
JP		CyberAgent Inc TSE:4751	14.4	17%	0.8
FR		JCDecaux SE PAR:DEC	13.5	6%	2.3
FR		JCDecaux SA OTC:JCDXF	13.2	6%	2.2

	Monolithic Power Systems Inc NASDAQ:MPWR	736.06 USD -0.59%
	NVIDIA Corp NASDAQ:NVDA	164.92 USD 0.5%
	Pro Medicus Ltd ASX:PME	317.49 AUD 0.05%
P	Plover Bay Technologies Ltd HKEX:1523	6.1 HKD -0.81%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD
	Alfa Financial Software Holdings PLC LSE:ALFA	218 GBX -0.91%

	Salesforce Inc NYSE:CRM	258.07 USD -2.24%
	Accenture PLC NYSE:ACN	281.06 USD -2.53%
	ServiceNow Inc NYSE:NOW	938.78 USD -3.03%
	Spotify Technology SA NYSE:SPOT	709.15 USD -0.11%
	EOG Resources Inc NYSE:EOG	123.04 USD 1.08%
	Applied Materials Inc NASDAQ:AMAT	197.93 USD -0.05%

52 Week Range	166.5 223
Price Target

Far East Fame Line DDB PCL SET:FE

Relative Value

Valuation Multiples

Multiples Across Competitors

FE Competitors Multiples Far East Fame Line DDB PCL Competitors

See Also

Company

Help

Tools

Stocks

Far East Fame Line DDB PCL
SET:FE

FE Competitors Multiples
Far East Fame Line DDB PCL Competitors