GLORY Relative Valuation - Glory Forever PCL

Watchlist Manager

Watchlist

Price: 0.61 THB Market Closed

Market Cap: ฿165m

Relative Value

The Relative Value of one GLORY stock under the Base Case scenario is 1.28 THB. Compared to the current market price of 0.61 THB, Glory Forever PCL is Undervalued by 52%.

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?

GLORY Relative Value

Base Case

Undervaluation 52%

Relative Value

Price

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	165m THB	1.1	-2.6	-11.8	-2.3
US		News Corp NASDAQ:NWSA	12.8B USD	1.5	11	8.5	12.5
US		New York Times Co NYSE:NYT	11.9B USD	4.2	34.7	21.1	25.1
NO		Schibsted ASA OSE:SCHA	78B NOK	9.4	6	22.1	79.6
UK		Pearson PLC LSE:PSON	6B GBP	1.7	13.6	9.1	12.7
CN		China Literature Ltd HKEX:772	41B HKD	5.2	270.9	-48.7	-48.7
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	5.2B ZAR	0.8	8.6	2.6	3.8
CN		People.cn Co Ltd SSE:603000	27.3B CNY	13.3	146.4	143.4	143.4
CN		COL Digital Publishing Group Co Ltd SZSE:300364	27.1B CNY	19.9	-47.1	-53.9	-53.9
DE		Springer Nature AG & Co KgaA XETRA:SPG	3.2B EUR	1.7	19.8	6.3	10.7
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	25.6B CNY	1.9	13.1	16.1	16.1

				Revenue Growth	P/S to Growth
TH	G	Glory Forever PCL SET:GLORY	Average P/S: 5.5 1.1	N/A	N/A
US		News Corp NASDAQ:NWSA	1.5	4%	0.4
US		New York Times Co NYSE:NYT	4.2	6%	0.7
NO		Schibsted ASA OSE:SCHA	9.4	N/A	N/A
UK		Pearson PLC LSE:PSON	1.7	4%	0.4
CN		China Literature Ltd HKEX:772	5.2	2%	2.6
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	0.8	N/A	N/A
CN		People.cn Co Ltd SSE:603000	13.3	N/A	N/A
CN		COL Digital Publishing Group Co Ltd SZSE:300364	19.9	17%	1.2
DE		Springer Nature AG & Co KgaA XETRA:SPG	1.7	4%	0.4
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	1.9	1%	1.9

				Earnings Growth	PEG
TH	G	Glory Forever PCL SET:GLORY	Average P/E: 58.2 Negative Multiple: -2.6	N/A	N/A
US		News Corp NASDAQ:NWSA	11	-14%	N/A
US		New York Times Co NYSE:NYT	34.7	15%	2.3
NO		Schibsted ASA OSE:SCHA	6	N/A	N/A
UK		Pearson PLC LSE:PSON	13.6	4%	3.4
CN		China Literature Ltd HKEX:772	270.9	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	8.6	N/A	N/A
CN		People.cn Co Ltd SSE:603000	146.4	N/A	N/A
CN		COL Digital Publishing Group Co Ltd SZSE:300364	Negative Multiple: -47.1	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	19.8	72%	0.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	13.1	11%	1.2

				EBITDA Growth	EV/EBITDA to Growth
TH	G	Glory Forever PCL SET:GLORY	Average EV/EBITDA: 28.7 Negative Multiple: -11.8	N/A	N/A
US		News Corp NASDAQ:NWSA	8.5	8%	1.1
US		New York Times Co NYSE:NYT	21.1	N/A	N/A
NO		Schibsted ASA OSE:SCHA	22.1	N/A	N/A
UK		Pearson PLC LSE:PSON	9.1	6%	1.5
CN		China Literature Ltd HKEX:772	Negative Multiple: -48.7	22%	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	2.6	N/A	N/A
CN		People.cn Co Ltd SSE:603000	143.4	N/A	N/A
CN		COL Digital Publishing Group Co Ltd SZSE:300364	Negative Multiple: -53.9	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	6.3	5%	1.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	16.1	17%	0.9

				EBIT Growth	EV/EBIT to Growth
TH	G	Glory Forever PCL SET:GLORY	Average EV/EBIT: 38 Negative Multiple: -2.3	N/A	N/A
US		News Corp NASDAQ:NWSA	12.5	11%	1.1
US		New York Times Co NYSE:NYT	25.1	N/A	N/A
NO		Schibsted ASA OSE:SCHA	79.6	N/A	N/A
UK		Pearson PLC LSE:PSON	12.7	9%	1.4
CN		China Literature Ltd HKEX:772	Negative Multiple: -48.7	29%	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.8	N/A	N/A
CN		People.cn Co Ltd SSE:603000	143.4	N/A	N/A
CN		COL Digital Publishing Group Co Ltd SZSE:300364	Negative Multiple: -53.9	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	10.7	12%	0.9
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	16.1	N/A	N/A

Glory Forever PCL
SET:GLORY

Relative Value

Valuation Multiples

Multiples Across Competitors

GLORY Competitors Multiples
Glory Forever PCL Competitors

See Also

Company

Help

Tools

Stocks

Glory Forever PCL SET:GLORY

Relative 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