H

Home Product Center PCL
SET:HMPRO

Watchlist Manager
Home Product Center PCL
SET:HMPRO
Watchlist
Price: 7.1 THB 5.97% Market Closed
Market Cap: 93.4B THB

Relative Value

The Relative Value of one HMPRO stock under the Base Case scenario is 10.13 THB. Compared to the current market price of 7.1 THB, Home Product Center PCL is Undervalued by 30%.

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.

HMPRO Relative Value
Base Case
10.13 THB
Undervaluation 30%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
19
Median 3Y
2.2
Median 5Y
2.7
Industry
0.6
Forward
1.3
vs History
96
vs Industry
33
Median 3Y
23.8
Median 5Y
28.8
Industry
17.3
Forward
13.3
vs History
96
vs Industry
28
Median 3Y
15.7
Median 5Y
17.6
Industry
8.3
vs History
92
vs Industry
18
Median 3Y
25
Median 5Y
30.9
Industry
17.4
vs History
96
vs Industry
16
Median 3Y
6
Median 5Y
7.5
Industry
1.7
vs History
96
vs Industry
18
Median 3Y
2.4
Median 5Y
2.8
Industry
0.7
Forward
1.4
vs History
96
vs Industry
16
Median 3Y
8.7
Median 5Y
10.6
Industry
2.3
vs History
96
vs Industry
30
Median 3Y
15.3
Median 5Y
17.1
Industry
8.4
Forward
7.9
vs History
96
vs Industry
32
Median 3Y
19.2
Median 5Y
23.7
Industry
12.9
Forward
12.3
vs History
96
vs Industry
28
Median 3Y
16.7
Median 5Y
18.7
Industry
9.7
vs History
96
vs Industry
24
Median 3Y
28.8
Median 5Y
29.3
Industry
13.8
vs History
96
vs Industry
18
Median 3Y
3.4
Median 5Y
4.1
Industry
1.1

Multiples Across Competitors

HMPRO Competitors Multiples
Home Product Center PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Home Product Center PCL
SET:HMPRO
93.4B THB 1.3 14.4 8.4 11.8
US
Home Depot Inc
NYSE:HD
362.1B USD 2.2 24.6 16 18.9
US
Lowe's Companies Inc
NYSE:LOW
122.8B USD 1.5 17.9 12.2 14.5
ZA
Italtile Ltd
JSE:ITE
12.7B Zac 0 0 0 0
US
Floor & Decor Holdings Inc
NYSE:FND
8.8B USD 1.9 42 17.6 33.6
UK
Kingfisher PLC
LSE:KGF
5.1B GBP 0.4 27.4 5.1 10.3
MY
Mr DIY Group M Bhd
KLSE:MRDIY
15.5B MYR 3.3 26 13.6 19
ZA
Cashbuild Ltd
JSE:CSB
3.4B Zac 0 0 0 0
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.2B USD 2.9 22.9 12.1 16.9
SE
Clas Ohlson AB
STO:CLAS B
21.3B SEK 1.9 24.6 18.4 18.4
DE
Hornbach Holding AG & Co KGaA
XETRA:HBH
1.7B EUR 0.3 11 4.9 9.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
H
Home Product Center PCL
SET:HMPRO
Average EV/EBITDA: 12
8.4
3%
2.8
US
Home Depot Inc
NYSE:HD
16
5%
3.2
US
Lowe's Companies Inc
NYSE:LOW
12.2
3%
4.1
ZA
I
Italtile Ltd
JSE:ITE
Not Available
6%
N/A
US
Floor & Decor Holdings Inc
NYSE:FND
17.6
14%
1.3
UK
Kingfisher PLC
LSE:KGF
5.1
N/A N/A
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
13.6
5%
2.7
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
13%
N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
12.1
5%
2.4
SE
Clas Ohlson AB
STO:CLAS B
18.4
23%
0.8
DE
Hornbach Holding AG & Co KGaA
XETRA:HBH
4.9
3%
1.6