I

ICC International PCL
SET:ICC

Watchlist Manager
ICC International PCL
SET:ICC
Watchlist
Price: 25.25 THB 1% Market Closed
Market Cap: 12.6B THB

Relative Value

The Relative Value of one ICC stock under the Base Case scenario is 15.87 THB. Compared to the current market price of 25.25 THB, ICC International PCL is Overvalued by 37%.

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.

ICC Relative Value
Base Case
15.87 THB
Overvaluation 37%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
33
Median 3Y
1.3
Median 5Y
1.2
Industry
1
vs History
38
vs Industry
45
Median 3Y
11.9
Median 5Y
14.5
Industry
17.8
vs History
vs Industry
4
Median 3Y
19.8
Median 5Y
13.9
Industry
11.1
vs History
vs Industry
8
Median 3Y
-19.5
Median 5Y
-16.5
Industry
14.9
vs History
9
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2
vs History
7
vs Industry
36
Median 3Y
1.1
Median 5Y
1
Industry
1.1
vs History
23
vs Industry
39
Median 3Y
3.8
Median 5Y
3.3
Industry
4.1
vs History
9
vs Industry
7
Median 3Y
18.9
Median 5Y
23.2
Industry
11.2
vs History
vs Industry
100
Median 3Y
-23.2
Median 5Y
-24.1
Industry
14.4
vs History
vs Industry
6
Median 3Y
13.7
Median 5Y
9.6
Industry
11.9
vs History
vs Industry
3
Median 3Y
-25.7
Median 5Y
9.5
Industry
13.1
vs History
9
vs Industry
77
Median 3Y
0.3
Median 5Y
0.3
Industry
1

Multiples Across Competitors

ICC Competitors Multiples
ICC International 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
ICC International PCL
SET:ICC
12.6B THB 1.5 16.2 70.2 -28.9
US
Genuine Parts Co
NYSE:GPC
19B USD 0.8 23.6 12.2 16.3
BE
D'Ieteren Group NV
XBRU:DIE
9B EUR 1.1 20 16.7 25.6
US
Pool Corp
NASDAQ:POOL
10B USD 1.9 24.4 17.1 18.5
US
LKQ Corp
NASDAQ:LKQ
8.6B USD 0.6 12.3 7.3 9.8
ZA
CA Sales Holdings Ltd
JSE:CAA
7.1B Zac 0 0 0 0
CN
Wuchan Zhongda Group Co Ltd
SSE:600704
29.7B CNY 0.1 8 21.3 21.3
UK
Inchcape PLC
LSE:INCH
2.9B GBP 0.3 6.9 5.4 6.6
CN
Zhejiang Orient Financial Holdings Group Co Ltd
SSE:600120
22.3B CNY 4.1 16.9 54.1 54.1
HK
China Tobacco International HK Co Ltd
HKEX:6055
23.3B HKD 1.6 25.5 18.2 18.2
CN
Xinhua Winshare Publishing and Media Co Ltd
SSE:601811
18.6B CNY 1.6 11.4 15.3 15.3