I

Internet Thailand PCL
SET:INET

Watchlist Manager
Internet Thailand PCL
SET:INET
Watchlist
Price: 4.32 THB 1.89% Market Closed
Market Cap: 2.6B THB

Relative Value

The Relative Value of one INET stock under the Base Case scenario is 12.8 THB. Compared to the current market price of 4.32 THB, Internet Thailand PCL is Undervalued by 66%.

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
12.8 THB
Undervaluation 66%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
64
Median 3Y
1.1
Median 5Y
1.1
Industry
2.5
Forward
0.9
vs History
93
vs Industry
49
Median 3Y
9.7
Median 5Y
11.9
Industry
23.1
Forward
5.5
vs History
30
vs Industry
25
Median 3Y
8.6
Median 5Y
8.2
Industry
17.4
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-2.8
Industry
21.7
vs History
92
vs Industry
76
Median 3Y
1
Median 5Y
1
Industry
3
vs History
85
vs Industry
57
Median 3Y
2.6
Median 5Y
2.7
Industry
2.5
Forward
1.1
vs History
85
vs Industry
63
Median 3Y
5.4
Median 5Y
6.3
Industry
5
vs History
87
vs Industry
58
Median 3Y
5.5
Median 5Y
6.1
Industry
12.7
Forward
2.4
vs History
87
vs Industry
52
Median 3Y
7.6
Median 5Y
9.6
Industry
16.4
vs History
69
vs Industry
22
Median 3Y
15.2
Median 5Y
16.4
Industry
15.8
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-3.4
Industry
19
vs History
85
vs Industry
87
Median 3Y
0.5
Median 5Y
0.5
Industry
2.5

Multiples Across Competitors

INET Competitors Multiples
Internet Thailand PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Internet Thailand PCL
SET:INET
2.6B THB 1 7 2.2 2.9
CA
Shopify Inc
NYSE:SHOP
150.1B USD 16 93.3 118 121.3
US
Snowflake Inc.
NYSE:SNOW
71.4B USD 18.6 -51 -56.3 -48.8
US
Cloudflare Inc
NYSE:NET
64.8B USD 36.6 -793.4 -4 706.6 -418.4
US
Verisign Inc
NASDAQ:VRSN
26.6B USD 16.9 33.6 25 25.9
US
GoDaddy Inc
NYSE:GDDY
24B USD 5.2 31.8 24.3 27.5
ID
DCI Indonesia Tbk PT
IDX:DCII
369.6T IDR 165.6 344.5 286.9 286.9
US
Twilio Inc
NYSE:TWLO
19.4B USD 4.2 -569.4 86.6 3 847.6
US
MongoDB Inc
NASDAQ:MDB
17.2B USD 8.1 -199.2 -94.9 -85.9
US
Okta Inc
NASDAQ:OKTA
16.1B USD 6 123.9 112.5 442.9
US
Akamai Technologies Inc
NASDAQ:AKAM
11.2B USD 2.8 24.8 9.1 17.8
P/E Multiple
Earnings Growth PEG
TH
I
Internet Thailand PCL
SET:INET
Average P/E: 94.1
7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
93.3
15%
6.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -793.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
33.6
9%
3.7
US
GoDaddy Inc
NYSE:GDDY
31.8
11%
2.9
ID
DCI Indonesia Tbk PT
IDX:DCII
344.5
N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -569.4 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -199.2 N/A N/A
US
Okta Inc
NASDAQ:OKTA
123.9
198%
0.6
US
Akamai Technologies Inc
NASDAQ:AKAM
24.8
29%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
Internet Thailand PCL
SET:INET
Average EV/EBITDA: 83.1
2.2
8%
0.3
CA
Shopify Inc
NYSE:SHOP
118
45%
2.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 706.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
24.3
23%
1.1
ID
DCI Indonesia Tbk PT
IDX:DCII
286.9
N/A N/A
US
Twilio Inc
NYSE:TWLO
86.6
102%
0.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -94.9 N/A N/A
US
Okta Inc
NASDAQ:OKTA
112.5
247%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
9.1
14%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
Internet Thailand PCL
SET:INET
Average EV/EBIT: 596.6
2.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
121.3
45%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -48.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -418.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.9
6%
4.3
US
GoDaddy Inc
NYSE:GDDY
27.5
19%
1.4
ID
DCI Indonesia Tbk PT
IDX:DCII
286.9
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 847.6
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -85.9 N/A N/A
US
Okta Inc
NASDAQ:OKTA
442.9
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
17.8
23%
0.8