JR Relative Valuation - J.R.W. Utility PCL

Watchlist Manager

Watchlist

Price: 1.74 THB -0.57%

Market Cap: ฿1.3B

Relative Value

The Relative Value of one JR stock under the Base Case scenario is 3.25 THB. Compared to the current market price of 1.74 THB, J.R.W. Utility PCL is Undervalued by 46%.

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.

What is Relative Valuation?

How is Relative Value calculated?

JR Relative Value

Base Case

Undervaluation 46%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	J	J.R.W. Utility PCL SET:JR	1.3B THB	0.8	15.5	10.9	12.1
JP		Sumitomo Densetsu Co Ltd TSE:1949	35.2T JPY	1.5	19.9	10.9	11.5
US		Quanta Services Inc NYSE:PWR	85.9B USD	3	83.6	36.9	58.5
FR		Vinci SA PAR:DG	72.4B EUR	1	14.9	6.6	9.7
IN		Larsen and Toubro Ltd F:LTO	47.9B EUR	1.7	29	17.6	20.6
IN		Larsen & Toubro Ltd NSE:LT	4.8T INR	1.8	30	18.2	21.3
US		Comfort Systems USA Inc NYSE:FIX	49.7B USD	5.5	48.6	33.5	37.1
ES		Ferrovial SA MAD:FER	40.4B EUR	4.2	45.6	32.2	48.5
NL		Ferrovial SE AEX:FER	40.3B EUR	4.2	45.7	32.3	48.6
DE	H	Hochtief AG XETRA:HOT	29.6B EUR	0.8	33.1	11.1	14.7
US		EMCOR Group Inc NYSE:EME	32.3B USD	1.9	25.4	17.7	19.8

				Revenue Growth	P/S to Growth
TH	J	J.R.W. Utility PCL SET:JR	Average P/S: 2.4 0.8	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	1.5	3%	0.5
US		Quanta Services Inc NYSE:PWR	3	15%	0.2
FR		Vinci SA PAR:DG	1	3%	0.3
IN		Larsen and Toubro Ltd F:LTO	1.7	16%	0.1
IN		Larsen & Toubro Ltd NSE:LT	1.8	16%	0.1
US		Comfort Systems USA Inc NYSE:FIX	5.5	16%	0.3
ES		Ferrovial SA MAD:FER	4.2	5%	0.8
NL		Ferrovial SE AEX:FER	4.2	5%	0.8
DE	H	Hochtief AG XETRA:HOT	0.8	11%	0.1
US		EMCOR Group Inc NYSE:EME	1.9	8%	0.2

				Earnings Growth	PEG
TH	J	J.R.W. Utility PCL SET:JR	Average P/E: 35.6 15.5	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	19.9	3%	6.6
US		Quanta Services Inc NYSE:PWR	83.6	38%	2.2
FR		Vinci SA PAR:DG	14.9	10%	1.5
IN		Larsen and Toubro Ltd F:LTO	29	21%	1.4
IN		Larsen & Toubro Ltd NSE:LT	30	21%	1.4
US		Comfort Systems USA Inc NYSE:FIX	48.6	19%	2.6
ES		Ferrovial SA MAD:FER	45.6	5%	9.1
NL		Ferrovial SE AEX:FER	45.7	5%	9.1
DE	H	Hochtief AG XETRA:HOT	33.1	17%	1.9
US		EMCOR Group Inc NYSE:EME	25.4	6%	4.2

				EBITDA Growth	EV/EBITDA to Growth
TH	J	J.R.W. Utility PCL SET:JR	Average EV/EBITDA: 20.7 10.9	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	10.9	N/A	N/A
US		Quanta Services Inc NYSE:PWR	36.9	22%	1.7
FR		Vinci SA PAR:DG	6.6	5%	1.3
IN		Larsen and Toubro Ltd F:LTO	17.6	18%	1
IN		Larsen & Toubro Ltd NSE:LT	18.2	18%	1
US		Comfort Systems USA Inc NYSE:FIX	33.5	16%	2.1
ES		Ferrovial SA MAD:FER	32.2	10%	3.2
NL		Ferrovial SE AEX:FER	32.3	10%	3.2
DE	H	Hochtief AG XETRA:HOT	11.1	3%	3.7
US		EMCOR Group Inc NYSE:EME	17.7	7%	2.5

				EBIT Growth	EV/EBIT to Growth
TH	J	J.R.W. Utility PCL SET:JR	Average EV/EBIT: 27.5 12.1	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	11.5	N/A	N/A
US		Quanta Services Inc NYSE:PWR	58.5	23%	2.5
FR		Vinci SA PAR:DG	9.7	7%	1.4
IN		Larsen and Toubro Ltd F:LTO	20.6	20%	1
IN		Larsen & Toubro Ltd NSE:LT	21.3	20%	1.1
US		Comfort Systems USA Inc NYSE:FIX	37.1	22%	1.7
ES		Ferrovial SA MAD:FER	48.5	13%	3.7
NL		Ferrovial SE AEX:FER	48.6	13%	3.7
DE	H	Hochtief AG XETRA:HOT	14.7	4%	3.7
US		EMCOR Group Inc NYSE:EME	19.8	N/A	N/A

J.R.W. Utility PCL
SET:JR

Relative Value

Valuation Multiples

Multiples Across Competitors

JR Competitors Multiples
J.R.W. Utility PCL Competitors

See Also

Company

Help

Tools

Stocks

J.R.W. Utility PCL SET:JR

Relative Value

Valuation Multiples

Multiples Across Competitors

JR Competitors Multiples J.R.W. Utility PCL Competitors

See Also

Company

Help

Tools

Stocks

J.R.W. Utility PCL
SET:JR

JR Competitors Multiples
J.R.W. Utility PCL Competitors