I

Internet Thailand PCL
SET:INET

Watchlist Manager
Internet Thailand PCL
SET:INET
Watchlist
Price: 3.34 THB 1.21% Market Closed
Market Cap: 2B THB

Relative Value

The Relative Value of one INET stock under the Base Case scenario is 9.33 THB. Compared to the current market price of 3.34 THB, Internet Thailand PCL is Undervalued by 64%.

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.

INET Relative Value
Base Case
9.33 THB
Undervaluation 64%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
64
Median 3Y
1.1
Median 5Y
1.1
Industry
2.4
Forward
0.7
vs History
98
vs Industry
49
Median 3Y
8.5
Median 5Y
11.3
Industry
22.4
Forward
7.3
vs History
98
vs Industry
25
Median 3Y
6.8
Median 5Y
7.1
Industry
16.1
vs History
28
vs Industry
Median 3Y
-2.3
Median 5Y
-2.3
Industry
20.7
vs History
98
vs Industry
76
Median 3Y
0.9
Median 5Y
1
Industry
3
vs History
93
vs Industry
57
Median 3Y
1.4
Median 5Y
2.7
Industry
2.4
Forward
1
vs History
88
vs Industry
63
Median 3Y
2.6
Median 5Y
5.9
Industry
4.8
vs History
95
vs Industry
58
Median 3Y
2.7
Median 5Y
5.8
Industry
12.2
Forward
2.3
vs History
93
vs Industry
52
Median 3Y
3.3
Median 5Y
8.5
Industry
15.9
vs History
98
vs Industry
22
Median 3Y
14.3
Median 5Y
14.6
Industry
14.7
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-3.2
Industry
17
vs History
90
vs Industry
87
Median 3Y
0.2
Median 5Y
0.5
Industry
2.4

Multiples Across Competitors

INET Competitors Multiples
Internet Thailand 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
Internet Thailand PCL
SET:INET
2B THB 0.7 6.2 1.8 2.6
CA
Shopify Inc
NYSE:SHOP
211.3B USD 19.7 118.1 152.2 155.9
US
Snowflake Inc.
NYSE:SNOW
75.5B USD 17 -55.1 -63 -53.4
US
Cloudflare Inc
NYSE:NET
72B USD 35.4 -690.1 -4 523.5 -369.5
ID
DCI Indonesia Tbk PT
IDX:DCII
583.5T IDR 221.7 497.9 415.1 415.1
US
MongoDB Inc
NASDAQ:MDB
33.9B USD 14.4 -472.4 -237.3 -202.6
US
Verisign Inc
NASDAQ:VRSN
22.7B USD 14 27.9 21.1 21.7
US
Twilio Inc
NYSE:TWLO
20.4B USD 4.2 303.1 61.5 172.4
US
GoDaddy Inc
NYSE:GDDY
17B USD 3.5 20.6 16.5 18.3
US
Okta Inc
NASDAQ:OKTA
16.2B USD 5.7 83.1 63 112.6
US
Akamai Technologies Inc
NASDAQ:AKAM
12.4B USD 3 24.3 11.5 24.1
P/E Multiple
Earnings Growth PEG
TH
I
Internet Thailand PCL
SET:INET
Average P/E: 135.2
6.2
15%
0.4
CA
Shopify Inc
NYSE:SHOP
118.1
14%
8.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -690.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
497.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -472.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.9
7%
4
US
Twilio Inc
NYSE:TWLO
303.1
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
20.6
11%
1.9
US
Okta Inc
NASDAQ:OKTA
83.1
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.3
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
Internet Thailand PCL
SET:INET
Average EV/EBITDA: 92.8
1.8
8%
0.2
CA
Shopify Inc
NYSE:SHOP
152.2
46%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -63 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 523.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -237.3 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.1
8%
2.6
US
Twilio Inc
NYSE:TWLO
61.5
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.5
22%
0.7
US
Okta Inc
NASDAQ:OKTA
63
246%
0.3
US
Akamai Technologies Inc
NASDAQ:AKAM
11.5
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
Internet Thailand PCL
SET:INET
Average EV/EBIT: 115.3
2.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
155.9
45%
3.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -369.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -202.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.7
6%
3.6
US
Twilio Inc
NYSE:TWLO
172.4
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.3
21%
0.9
US
Okta Inc
NASDAQ:OKTA
112.6
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.1
26%
0.9