F

Forth Smart Service PCL
SET:FSMART

Watchlist Manager
Forth Smart Service PCL
SET:FSMART
Watchlist
Price: 7.4 THB
Market Cap: ฿5.6B

Relative Value

The Relative Value of one FSMART stock under the Base Case scenario is 7.83 THB. Compared to the current market price of 7.4 THB, Forth Smart Service PCL is Undervalued by 5%.

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.

FSMART Relative Value
Base Case
7.83 THB
Undervaluation 5%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Multiples Across Competitors

FSMART Competitors Multiples
Forth Smart Service 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
Forth Smart Service PCL
SET:FSMART
5.6B THB 2.5 9.8 9.1 14.1
US
GE Vernova LLC
NYSE:GEV
213.8B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 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
103.8B ZAR 6.1 9.7 15.3 15.4
US
CoreWeave Inc
NASDAQ:CRWV
46.5B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
35.1B CHF 0 0 0 0
US
Symbotic Inc
NASDAQ:SYM
37.2B USD 15.6 -3 427.9 -4 548.3 -730.8
US
Coupang Inc
F:788
28.6B EUR 1 83.5 21.4 35.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
561.2T IDR 46.9 -129.4 2 741 2 741
ZA
Vukile Property Fund Ltd
JSE:VKE
30.8B ZAR 5.8 7.1 17.9 17.9
P/S Multiple
Revenue Growth P/S to Growth
TH
F
Forth Smart Service PCL
SET:FSMART
Average P/S: 61.3
2.5
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
14%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
6.1
-3%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
Symbotic Inc
NASDAQ:SYM
15.6
24%
0.6
US
Coupang Inc
F:788
1
15%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
46.9
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
5.8
-21%
N/A
P/E Multiple
Earnings Growth PEG
TH
F
Forth Smart Service PCL
SET:FSMART
Average P/E: 826.2
9.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
19%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
9.7
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 427.9 N/A N/A
US
Coupang Inc
F:788
83.5
114%
0.7
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -129.4 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
7.1
-5%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
F
Forth Smart Service PCL
SET:FSMART
Average EV/EBITDA: 1 037
9.1
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
70%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.3
9%
1.7
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -4 548.3 N/A N/A
US
Coupang Inc
F:788
21.4
56%
0.4
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 741
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.9
12%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
F
Forth Smart Service PCL
SET:FSMART
Average EV/EBIT: 1 060.1
14.1
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
91%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.4
8%
1.9
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -730.8 N/A N/A
US
Coupang Inc
F:788
35.2
74%
0.5
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 741
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.9
10%
1.8