F

Frasers Property (Thailand) PCL
SET:FPT

Watchlist Manager
Frasers Property (Thailand) PCL
SET:FPT
Watchlist
Price: 6.05 THB 0.83% Market Closed
Market Cap: 14B THB

Relative Value

The Relative Value of one FPT stock under the Base Case scenario is 23.61 THB. Compared to the current market price of 6.05 THB, Frasers Property (Thailand) PCL is Undervalued by 74%.

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.

FPT Relative Value
Base Case
23.61 THB
Undervaluation 74%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
55
Median 3Y
2.3
Median 5Y
2.2
Industry
2.1
Forward
1
vs History
87
vs Industry
23
Median 3Y
17.5
Median 5Y
17.1
Industry
18.5
Forward
10.3
vs History
96
vs Industry
24
Median 3Y
8.3
Median 5Y
7.6
Industry
11.2
vs History
4
vs Industry
21
Median 3Y
10.7
Median 5Y
9.5
Industry
14.3
vs History
96
vs Industry
59
Median 3Y
0.9
Median 5Y
0.9
Industry
1.8
vs History
82
vs Industry
35
Median 3Y
5
Median 5Y
4.9
Industry
3.2
Forward
3.9
vs History
84
vs Industry
31
Median 3Y
11.9
Median 5Y
11.8
Industry
6.9
vs History
68
vs Industry
14
Median 3Y
17.4
Median 5Y
17.2
Industry
11.1
Forward
17.5
vs History
33
vs Industry
11
Median 3Y
25.9
Median 5Y
23.2
Industry
13.4
Forward
18.4
vs History
68
vs Industry
12
Median 3Y
21
Median 5Y
17.1
Industry
11.3
vs History
68
vs Industry
11
Median 3Y
21
Median 5Y
17.1
Industry
12.1
vs History
96
vs Industry
52
Median 3Y
0.8
Median 5Y
0.8
Industry
1.7

Multiples Across Competitors

FPT Competitors Multiples
Frasers Property (Thailand) 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
Frasers Property (Thailand) PCL
SET:FPT
14B THB 1.1 9.6 15.9 25.5
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
168.9B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
89.3B Zac 0 0 0 0
US
Reddit Inc
NYSE:RDDT
46.3B USD 24.3 132.6 158 167.6
CH
Galderma Group AG
SIX:GALD
39.2B CHF 0 0 0 0
US
Symbotic Inc
NASDAQ:SYM
42.1B USD 18.7 -2 482.8 -1 241.2 -563
US
Coupang Inc
F:788
35.2B EUR 1.2 105.1 28 46
US
CoreWeave Inc
NASDAQ:CRWV
39.2B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
590.2T IDR 49.2 -135.9 2 858.8 2 858.8
P/S Multiple
Revenue Growth P/S to Growth
TH
F
Frasers Property (Thailand) PCL
SET:FPT
Average P/S: 74.4
1.1
3%
0.4
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
US
R
Reddit Inc
NYSE:RDDT
24.3
44%
0.6
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
Symbotic Inc
NASDAQ:SYM
18.7
22%
0.9
US
Coupang Inc
F:788
1.2
16%
0.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
49.2
N/A N/A
P/E Multiple
Earnings Growth PEG
TH
F
Frasers Property (Thailand) PCL
SET:FPT
Average P/E: 1 067
9.6
4%
2.4
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
R
Reddit Inc
NYSE:RDDT
132.6
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 482.8 N/A N/A
US
Coupang Inc
F:788
105.1
118%
0.9
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -135.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
F
Frasers Property (Thailand) PCL
SET:FPT
Average EV/EBITDA: 1 295.6
15.9
-1%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
US
R
Reddit Inc
NYSE:RDDT
158
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 241.2 N/A N/A
US
Coupang Inc
F:788
28
56%
0.5
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 858.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
F
Frasers Property (Thailand) PCL
SET:FPT
Average EV/EBIT: 1 327
25.5
15%
1.7
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
R
Reddit Inc
NYSE:RDDT
167.6
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -563 N/A N/A
US
Coupang Inc
F:788
46
77%
0.6
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 858.8
N/A N/A