GLORY Relative Valuation - Glory Forever PCL

Watchlist Manager

Watchlist

Price: 0.53 THB -3.64% Market Closed

Market Cap: ฿143.4m

G	Glory Forever PCL SET:GLORY	TH

Multiples-Based Value

The Multiples-Based Value of one GLORY stock under the Base Case scenario is 0.92 THB. Compared to the current market price of 0.53 THB, Glory Forever PCL is Undervalued by 42%.

Multiples-Based 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 Multiples-Based Value calculated?

GLORY Multiples-Based Value

Base Case

Undervaluation 42%

Multiples-Based Value

Price ฿0.53

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	G	Glory Forever PCL SET:GLORY	143.4m THB	1.1	-3.9	3.5	-7.2
US		New York Times Co NYSE:NYT	13.9B USD	4.9	40.3	24	28.4
US		News Corp NASDAQ:NWSA	9B USD	1.6	11.8	5.8	8.5
UK		Pearson PLC LSE:PSON	6.4B GBP	1.8	19.2	10.4	14.6
NO		Schibsted ASA OSE:SCHA	78B NOK	9.4	6	22.1	79.6
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	4.5B ZAR	0.7	7.6	3.1	3.1
DE		Springer Nature AG & Co KgaA XETRA:SPG	3.4B EUR	1.8	20.5	6.6	11.2
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	25.1B CNY	1.9	12.9	15.9	15.9
JP		Kadokawa Corp TSE:9468	561B JPY	2	251	23.5	62.9
CN		China Literature Ltd HKEX:772	26.9B HKD	3.2	-30.5	33.6	33.6
CN		People.cn Co Ltd SSE:603000	21.8B CNY	10.7	117	114.7	114.7

				Revenue Growth	P/S to Growth
TH	G	Glory Forever PCL SET:GLORY	Average P/S: 3.5 1.1	N/A	N/A
US		New York Times Co NYSE:NYT	4.9	8%	0.6
US		News Corp NASDAQ:NWSA	1.6	4%	0.4
UK		Pearson PLC LSE:PSON	1.8	5%	0.4
NO		Schibsted ASA OSE:SCHA	9.4	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	0.7	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	1.8	4%	0.4
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	1.9	1%	1.9
JP		Kadokawa Corp TSE:9468	2	6%	0.3
CN		China Literature Ltd HKEX:772	3.2	9%	0.4
CN		People.cn Co Ltd SSE:603000	10.7	N/A	N/A

				Earnings Growth	PEG
TH	G	Glory Forever PCL SET:GLORY	Average P/E: 54 Negative Multiple: -3.9	N/A	N/A
US		New York Times Co NYSE:NYT	40.3	14%	2.9
US		News Corp NASDAQ:NWSA	11.8	-14%	N/A
UK		Pearson PLC LSE:PSON	19.2	17%	1.1
NO		Schibsted ASA OSE:SCHA	6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	7.6	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	20.5	72%	0.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	12.9	11%	1.2
JP		Kadokawa Corp TSE:9468	251	36%	7
CN		China Literature Ltd HKEX:772	Negative Multiple: -30.5	N/A	N/A
CN		People.cn Co Ltd SSE:603000	117	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	G	Glory Forever PCL SET:GLORY	Average EV/EBITDA: 23.9 3.5	N/A	N/A
US		New York Times Co NYSE:NYT	24	13%	1.8
US		News Corp NASDAQ:NWSA	5.8	10%	0.6
UK		Pearson PLC LSE:PSON	10.4	11%	0.9
NO		Schibsted ASA OSE:SCHA	22.1	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.1	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	6.6	4%	1.7
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.9	17%	0.9
JP		Kadokawa Corp TSE:9468	23.5	19%	1.2
CN		China Literature Ltd HKEX:772	33.6	65%	0.5
CN		People.cn Co Ltd SSE:603000	114.7	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
TH	G	Glory Forever PCL SET:GLORY	Average EV/EBIT: 37.2 Negative Multiple: -7.2	N/A	N/A
US		New York Times Co NYSE:NYT	28.4	17%	1.7
US		News Corp NASDAQ:NWSA	8.5	12%	0.7
UK		Pearson PLC LSE:PSON	14.6	13%	1.1
NO		Schibsted ASA OSE:SCHA	79.6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.1	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	11.2	11%	1
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.9	N/A	N/A
JP		Kadokawa Corp TSE:9468	62.9	N/A	N/A
CN		China Literature Ltd HKEX:772	33.6	51%	0.7
CN		People.cn Co Ltd SSE:603000	114.7	N/A	N/A

Glory Forever PCL
SET:GLORY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

GLORY Competitors Multiples
Glory Forever PCL Competitors

See Also

Company

Help

Tools

Stocks

Glory Forever PCL SET:GLORY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

GLORY Competitors Multiples Glory Forever PCL Competitors

See Also

Company

Help

Tools

Stocks

Glory Forever PCL
SET:GLORY

GLORY Competitors Multiples
Glory Forever PCL Competitors