H

Harn Engineering Solutions PCL
SET:HARN

Watchlist Manager
Harn Engineering Solutions PCL
SET:HARN
Watchlist
Price: 1.97 THB Market Closed
Market Cap: ฿1.2B

Relative Value

The Relative Value of one HARN stock under the Base Case scenario is 1.88 THB. Compared to the current market price of 1.97 THB, Harn Engineering Solutions PCL is Overvalued 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.

HARN Relative Value
Base Case
1.88 THB
Overvaluation 5%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Multiples Across Competitors

HARN Competitors Multiples
Harn Engineering Solutions 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
Harn Engineering Solutions PCL
SET:HARN
1.2B THB 0.9 14.3 5.6 6.9
JP
Mitsubishi Corp
TSE:8058
19T JPY 1.1 27.7 32 68.5
JP
Itochu Corp
TSE:8001
17.3T JPY 1.2 18.4 17.3 28.5
JP
Mitsui & Co Ltd
TSE:8031
16.4T JPY 1.2 17.9 24.7 42.1
JP
Marubeni Corp
TSE:8002
9.9T JPY 1.2 19.4 23.7 41.9
US
United Rentals Inc
NYSE:URI
54.7B USD 3.4 21.9 9.4 16.8
US
WW Grainger Inc
XMUN:GWW
45.1B EUR 3 31.2 20 22.1
US
W W Grainger Inc
NYSE:GWW
54.2B USD 3 31.7 20.3 22.4
JP
Sumitomo Corp
TSE:8053
8T JPY 1.1 13.1 16.4 25.9
US
Fastenal Co
NASDAQ:FAST
53.3B USD 6.5 42.3 28.9 32.1
US
Ferguson Enterprises Inc
NYSE:FERG
51.4B USD 1.6 26.3 17.8 20.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
H
Harn Engineering Solutions PCL
SET:HARN
Average EV/EBITDA: 19.7
5.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
32
0%
N/A
JP
Itochu Corp
TSE:8001
17.3
5%
3.5
JP
Mitsui & Co Ltd
TSE:8031
24.7
4%
6.2
JP
Marubeni Corp
TSE:8002
23.7
0%
N/A
US
United Rentals Inc
NYSE:URI
9.4
11%
0.9
US
W
WW Grainger Inc
XMUN:GWW
20
11%
1.8
US
W W Grainger Inc
NYSE:GWW
20.3
11%
1.8
JP
Sumitomo Corp
TSE:8053
16.4
8%
2
US
Fastenal Co
NASDAQ:FAST
28.9
10%
2.9
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
H
Harn Engineering Solutions PCL
SET:HARN
Average EV/EBIT: 29.8
6.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
68.5
N/A N/A
JP
Itochu Corp
TSE:8001
28.5
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
42.1
N/A N/A
JP
Marubeni Corp
TSE:8002
41.9
N/A N/A
US
United Rentals Inc
NYSE:URI
16.8
13%
1.3
US
W
WW Grainger Inc
XMUN:GWW
22.1
11%
2
US
W W Grainger Inc
NYSE:GWW
22.4
11%
2
JP
Sumitomo Corp
TSE:8053
25.9
N/A N/A
US
Fastenal Co
NASDAQ:FAST
32.1
10%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
20.3
10%
2