I

Infraset PCL
SET:INSET

Watchlist Manager
Infraset PCL
SET:INSET
Watchlist
Price: 1.73 THB 1.76% Market Closed
Market Cap: 1.4B THB
Section:
 

Relative Value

The Relative Value of one INSET stock under the Base Case scenario is 2.42 THB. Compared to the current market price of 1.73 THB, Infraset PCL is Undervalued by 29%.

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.

INSET Relative Value
Base Case
2.42 THB
Undervaluation 29%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
92
vs Industry
70
Median 3Y
1.1
Median 5Y
1.5
Industry
2.4
Forward
0.9
More Details
20.2
P/E
P/E
Price to Earnings
20.2
vs History
39
vs Industry
30
Median 3Y
18.7
Median 5Y
18.5
Industry
22.5
Forward
18.7
More Details
27.3
P/OCF
P/OCF
Price to OCF
27.3
vs History
14
vs Industry
55
Median 3Y
-3.2
Median 5Y
-3.2
Industry
16.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
47
Median 3Y
-4.7
Median 5Y
-4.7
Industry
20.8
More Details
1
P/B
P/B
Price to Book Value
1
vs History
92
vs Industry
68
Median 3Y
1.4
Median 5Y
1.8
Industry
3
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
93
vs Industry
64
Median 3Y
1
Median 5Y
1.4
Industry
2.4
Forward
0.7
More Details
7
EV/GP
EV/GP
Enterprise Value to Gross Profit
7
vs History
93
vs Industry
19
Median 3Y
9.6
Median 5Y
9.7
Industry
4.9
More Details
9.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.8
vs History
87
vs Industry
28
Median 3Y
11.6
Median 5Y
11.9
Industry
12.3
Forward
8.8
More Details
11.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.1
vs History
82
vs Industry
29
Median 3Y
12.4
Median 5Y
12.6
Industry
15.8
Forward
10.1
More Details
20.8
EV/OCF
EV/OCF
Enterprise Value to OCF
20.8
vs History
14
vs Industry
52
Median 3Y
-3.4
Median 5Y
-3.4
Industry
14.8
More Details
28.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
28.4
vs History
11
vs Industry
45
Median 3Y
-3.3
Median 5Y
-3.3
Industry
17.4
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
93
vs Industry
62
Median 3Y
1.4
Median 5Y
1.8
Industry
2.4
More Details

Multiples Across Competitors

INSET Competitors Multiples
Infraset 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
Infraset PCL
SET:INSET
1.4B THB 0.8 20.2 9.8 11.1
CA
Shopify Inc
NYSE:SHOP
213.7B USD 20 120 153.9 157.6
US
Snowflake Inc.
NYSE:SNOW
74.5B USD 17 -55.2 -62.2 -52.8
US
Cloudflare Inc
NYSE:NET
70.9B USD 35.2 -687 -4 454.3 -363.9
ID
DCI Indonesia Tbk PT
IDX:DCII
583.5T IDR 221.7 497.9 415.1 415.1
US
MongoDB Inc
NASDAQ:MDB
33.8B USD 14.6 -476.4 -236.6 -202
US
Verisign Inc
NASDAQ:VRSN
22.5B USD 13.8 27.7 20.9 21.5
US
Twilio Inc
NYSE:TWLO
20.2B USD 4.1 300.7 61 171.1
US
GoDaddy Inc
NYSE:GDDY
16.9B USD 3.5 20.4 16.4 18.2
US
Okta Inc
NASDAQ:OKTA
16B USD 5.6 82 62 110.8
US
Akamai Technologies Inc
NASDAQ:AKAM
12.3B USD 3 24.4 11.5 24.1
P/S Multiple
Revenue Growth P/S to Growth
TH
I
Infraset PCL
SET:INSET
Average P/S: 30.8
0.8
2%
0.4
CA
Shopify Inc
NYSE:SHOP
20
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
17
26%
0.7
US
Cloudflare Inc
NYSE:NET
35.2
28%
1.3
ID
DCI Indonesia Tbk PT
IDX:DCII
221.7
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.6
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
13.8
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.1
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.5
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.6
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3
6%
0.5
P/E Multiple
Earnings Growth PEG
TH
I
Infraset PCL
SET:INSET
Average P/E: 136.6
20.2
23%
0.9
CA
Shopify Inc
NYSE:SHOP
120
14%
8.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -687 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
497.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -476.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.7
7%
4
US
Twilio Inc
NYSE:TWLO
300.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
20.4
11%
1.9
US
Okta Inc
NASDAQ:OKTA
82
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.4
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBITDA: 93.8
9.8
20%
0.5
CA
Shopify Inc
NYSE:SHOP
153.9
46%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 454.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -236.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.9
8%
2.6
US
Twilio Inc
NYSE:TWLO
61
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.4
22%
0.7
US
Okta Inc
NASDAQ:OKTA
62
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
Infraset PCL
SET:INSET
Average EV/EBIT: 116.2
11.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
157.6
45%
3.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -363.9 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 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
6%
3.6
US
Twilio Inc
NYSE:TWLO
171.1
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.2
21%
0.9
US
Okta Inc
NASDAQ:OKTA
110.8
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.1
26%
0.9

See Also

Summary
INSET intrinsic value, competitors valuation, and company profile.
DCF Valuation
INSET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INSET stock valuation using valuation multiples.
Wall Street Estimates
INSET 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
INSET 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
Back to Top
ALPHA SPREAD
Follow us
Join more than 302,700+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.