First Time Loading...
I

Index Living Mall PCL
SET:ILM

Watchlist Manager
Index Living Mall PCL
SET:ILM
Watchlist
Price: 21.6 THB 3.85%
Updated: May 9, 2024
Section:
 

Relative Value

The Relative Value of one ILM stock under the Base Case scenario is 32.28 THB. Compared to the current market price of 21.6 THB, Index Living Mall PCL is Undervalued by 33%.

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.

ILM Relative Value
Base Case
32.28 THB
Undervaluation 33%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
9
vs Industry
25
Median 3Y
1.1
Median 5Y
1
Industry
0.6
Forward
1.1
More Details
15
P/E
P/E
Price to Earnings
15
vs History
40
vs Industry
35
Median 3Y
15.1
Median 5Y
14.1
Industry
16.4
Forward
13
More Details
6.5
P/OCF
P/OCF
Price to OCF
6.5
vs History
13
vs Industry
42
Median 3Y
5.6
Median 5Y
5.1
Industry
8
More Details
14.1
P/FCFE
P/FCFE
Price to FCFE
14.1
vs History
61
vs Industry
31
Median 3Y
27.7
Median 5Y
18.2
Industry
15.7
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
23
vs Industry
38
Median 3Y
1.7
Median 5Y
1.6
Industry
1.6
More Details
1.6
EV/S
EV/S
Enterprise Value to Sales
1.6
vs History
33
vs Industry
20
Median 3Y
1.5
Median 5Y
1.4
Industry
0.7
Forward
1.4
More Details
3.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.1
vs History
51
vs Industry
31
Median 3Y
3.3
Median 5Y
3.1
Industry
2.2
More Details
7.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.7
vs History
43
vs Industry
39
Median 3Y
7.5
Median 5Y
7.4
Industry
8.4
Forward
6.8
More Details
13.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.5
vs History
65
vs Industry
31
Median 3Y
14
Median 5Y
13.9
Industry
12.7
Forward
11.7
More Details
8.7
EV/OCF
EV/OCF
Enterprise Value to OCF
8.7
vs History
23
vs Industry
37
Median 3Y
7.7
Median 5Y
7.3
Industry
9.1
More Details
11.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.5
vs History
23
vs Industry
34
Median 3Y
9.5
Median 5Y
9.3
Industry
12.6
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
18
vs Industry
34
Median 3Y
1.2
Median 5Y
1.1
Industry
1.1
More Details

Multiples Across Competitors

ILM Competitors Multiples
Index Living Mall PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Index Living Mall PCL
SET:ILM
10.9B THB 1.2 15 7.7 13.5
US
Williams-Sonoma Inc
NYSE:WSM
19.6B USD 2.5 20.9 12.3 14.5
JP
Nitori Holdings Co Ltd
TSE:9843
2.3T JPY 2.4 24 12.8 15.5
US
RH
NYSE:RH
5.1B USD 1.7 40.9 16.1 21.2
MT
HomeChoice International PLC
JSE:HIL
2.6B Zac 0 0 0 0
ZA
Lewis Group Ltd
JSE:LEW
2.6B Zac 0 0 0 0
UK
Dunelm Group PLC
LSE:DNLM
2B GBP 1.2 13.7 7.9 11
US
Arhaus Inc
NASDAQ:ARHS
1.9B USD 1.4 16.3 8.7 10.3
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.8B CNY 7.1 13.3 10.6 10.6
CA
Leon's Furniture Ltd
TSX:LNF
1.5B CAD 0.6 11 6 9.4
AU
Nick Scali Ltd
ASX:NCK
1.2B AUD 2.8 14.3 11.1 11.1

See Also

Summary
ILM intrinsic value, competitors valuation, and company profile.
DCF Valuation
ILM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ILM stock valuation using valuation multiples.
Wall Street Estimates
ILM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ILM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.