K

Kulthorn Kirby PCL
SET:KKC

Watchlist Manager
Kulthorn Kirby PCL
SET:KKC
Watchlist
Price: 0.04 THB Market Closed
Market Cap: 60m THB

Relative Value

The Relative Value of one KKC stock under the Base Case scenario is 1.06 THB. Compared to the current market price of 0.04 THB, Kulthorn Kirby PCL is Undervalued by 96%.

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.

KKC Relative Value
Base Case
1.06 THB
Undervaluation 96%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
98
Median 3Y
0.1
Median 5Y
0.1
Industry
1.6
vs History
vs Industry
Median 3Y
-0.3
Median 5Y
-0.6
Industry
21
vs History
vs Industry
72
Median 3Y
-0.5
Median 5Y
-0.3
Industry
14.5
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.3
Industry
20.4
vs History
vs Industry
15
Median 3Y
-0
Median 5Y
0.7
Industry
1.8
vs History
0
vs Industry
51
Median 3Y
1
Median 5Y
1
Industry
1.7
vs History
19
vs Industry
13
Median 3Y
16.1
Median 5Y
23
Industry
6.2
vs History
vs Industry
Median 3Y
-12.3
Median 5Y
-11.9
Industry
12.1
vs History
vs Industry
Median 3Y
-5
Median 5Y
-6.8
Industry
16.1
vs History
vs Industry
7
Median 3Y
-32.6
Median 5Y
-17.4
Industry
14.7
vs History
vs Industry
4
Median 3Y
-29.2
Median 5Y
-29.2
Industry
18
vs History
31
vs Industry
53
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

KKC Competitors Multiples
Kulthorn Kirby PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Kulthorn Kirby PCL
SET:KKC
60m THB 0 -0 -16.1 -5
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
85.2B USD 4.3 25.1 18.5 22.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
11.5T JPY 2.3 47 21.4 30.3
SE
Atlas Copco AB
STO:ATCO A
754.9B SEK 4.3 25.8 16.6 20.5
US
Illinois Tool Works Inc
NYSE:ITW
72B USD 4.6 21.4 17.7 19.4
CH
Schindler Holding AG
SIX:SCHP
32.3B CHF 2.9 34 20.4 25.7
US
Otis Worldwide Corp
NYSE:OTIS
38.2B USD 2.7 24.9 22.9 25.3
US
Barnes Group Inc
NYSE:B
34.8B USD 2.6 15 5.3 7.3
FI
Kone Oyj
OMXH:KNEBV
29.2B EUR 2.6 30.4 18.3 22.6
US
Ingersoll Rand Inc
NYSE:IR
33.3B USD 4.6 40.5 18.7 25
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
K
Kulthorn Kirby PCL
SET:KKC
Average EV/EBITDA: 17 198
Negative Multiple: -16.1
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.5
8%
2.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.4
12%
1.8
SE
Atlas Copco AB
STO:ATCO A
16.6
4%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
17.7
3%
5.9
CH
Schindler Holding AG
SIX:SCHP
20.4
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
22.9
8%
2.9
US
Barnes Group Inc
NYSE:B
5.3
16%
0.3
FI
K
Kone Oyj
OMXH:KNEBV
18.3
9%
2
US
Ingersoll Rand Inc
NYSE:IR
18.7
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
K
Kulthorn Kirby PCL
SET:KKC
Average EV/EBIT: 21 036.8
Negative Multiple: -5
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.6
11%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
30.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20.5
5%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
19.4
3%
6.5
CH
Schindler Holding AG
SIX:SCHP
25.7
10%
2.6
US
Otis Worldwide Corp
NYSE:OTIS
25.3
8%
3.2
US
Barnes Group Inc
NYSE:B
7.3
14%
0.5
FI
K
Kone Oyj
OMXH:KNEBV
22.6
10%
2.3
US
Ingersoll Rand Inc
NYSE:IR
25
15%
1.7