I

Infraset PCL
SET:INSET

Watchlist Manager
Infraset PCL
SET:INSET
Watchlist
Price: 2.52 THB 0.8% Market Closed
Market Cap: ฿2B

Relative Value

The Relative Value of one INSET stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.52 THB, Infraset PCL is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

INSET Competitors Multiples
Infraset 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
Infraset PCL
SET:INSET
2B THB 1.8 58.1 30.9 39.1
CA
Shopify Inc
NASDAQ:SHOP
170.5B USD 14.9 140.3 110.4 112.7
US
Cloudflare Inc
NYSE:NET
68.4B USD 31.5 -668.6 -5 357.6 -327.8
US
Snowflake Inc.
NYSE:SNOW
61.6B USD 13.2 -46.3 -53.9 -45
US
Snowflake Inc
XETRA:5Q5
51.5B EUR 13 -45.7 -53.2 -44.4
ID
DCI Indonesia Tbk PT
IDX:DCII
488.7T IDR 185.6 417 347.6 347.6
US
Verisign Inc
NASDAQ:VRSN
22.3B USD 13.5 27 20.2 20.8
US
MongoDB Inc
NASDAQ:MDB
21.7B USD 8.8 -305.4 -174.9 -141.2
US
Twilio Inc
NYSE:TWLO
19.4B USD 3.8 575.3 48.6 103
US
Okta Inc
NASDAQ:OKTA
14.3B USD 5 73.4 54.3 97.1
US
Akamai Technologies Inc
NASDAQ:AKAM
14.4B USD 3.5 32.1 13.1 27.8
P/S Multiple
Revenue Growth P/S to Growth
TH
I
Infraset PCL
SET:INSET
Average P/S: 26.8
1.8
30%
0.1
CA
Shopify Inc
NASDAQ:SHOP
14.9
26%
0.6
US
Cloudflare Inc
NYSE:NET
31.5
28%
1.1
US
Snowflake Inc.
NYSE:SNOW
13.2
N/A N/A
US
Snowflake Inc
XETRA:5Q5
13
N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
185.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.5
6%
2.2
US
MongoDB Inc
NASDAQ:MDB
8.8
N/A N/A
US
Twilio Inc
NYSE:TWLO
3.8
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.5
8%
0.4
P/E Multiple
Earnings Growth PEG
TH
I
Infraset PCL
SET:INSET
Average P/E: 189
58.1
68%
0.9
CA
Shopify Inc
NASDAQ:SHOP
140.3
52%
2.7
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -668.6 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -45.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
417
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27
9%
3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -305.4 N/A N/A
US
Twilio Inc
NYSE:TWLO
575.3
222%
2.6
US
Okta Inc
NASDAQ:OKTA
73.4
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
32.1
41%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBITDA: 89.3
30.9
58%
0.5
CA
Shopify Inc
NASDAQ:SHOP
110.4
55%
2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 357.6 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.9 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
347.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.2
8%
2.5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -174.9 N/A N/A
US
Twilio Inc
NYSE:TWLO
48.6
60%
0.8
US
Okta Inc
NASDAQ:OKTA
54.3
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
13.1
20%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBIT: 106.9
39.1
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
112.7
52%
2.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -327.8 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -44.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
347.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.8
7%
3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -141.2 N/A N/A
US
Twilio Inc
NYSE:TWLO
103
100%
1
US
Okta Inc
NASDAQ:OKTA
97.1
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.8
31%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett