V

Villa Kunalai PCL
SET:KUN

Watchlist Manager
Villa Kunalai PCL
SET:KUN
Watchlist
Price: 1.19 THB Market Closed
Market Cap: 937.6m THB
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one KUN stock under the Base Case scenario is 1.66 THB. Compared to the current market price of 1.19 THB, Villa Kunalai PCL is Undervalued by 28%.

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.

KUN Relative Value
Base Case
1.66 THB
Undervaluation 28%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
63
vs Industry
51
Median 3Y
1.5
Median 5Y
1.5
Industry
2.1
More Details
28.8
P/E
P/E
Price to Earnings
28.8
vs History
9
vs Industry
12
Median 3Y
23.1
Median 5Y
13.8
Industry
16.2
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.2
Industry
9.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-4.9
Median 5Y
-3
Industry
13
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
74
vs Industry
40
Median 3Y
1.6
Median 5Y
1.7
Industry
1.6
More Details
3.3
EV/S
EV/S
Enterprise Value to Sales
3.3
vs History
9
vs Industry
39
Median 3Y
2.9
Median 5Y
2
Industry
3.1
More Details
14.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
14.3
vs History
9
vs Industry
23
Median 3Y
12.2
Median 5Y
7.4
Industry
6.4
More Details
44.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
44.3
vs History
9
vs Industry
4
Median 3Y
30.7
Median 5Y
13.5
Industry
10.5
More Details
49.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
49.2
vs History
9
vs Industry
4
Median 3Y
32.6
Median 5Y
14.2
Industry
12.5
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-6
Median 5Y
-6
Industry
10.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-6
Median 5Y
-6
Industry
11.8
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
74
vs Industry
47
Median 3Y
1
Median 5Y
1
Industry
1.5
More Details

Multiples Across Competitors

KUN Competitors Multiples
Villa Kunalai PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Villa Kunalai PCL
SET:KUN
891.4m THB 1.4 28.8 44.3 49.2
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
CA
Australian Goldfields Ltd
OTC:GRXXF
2.7T USD 0 -7 743 377.5 -7 743 373.9 -7 743 373.9
US
GE Vernova LLC
NYSE:GEV
128.2B USD 0 0 0 0
IN
SAB Industries Ltd
BSE:539112
8.8T INR 16 128.3 -13 546.7 147 808.4 156 001.6
US
China Industrial Group Inc
OTC:CIND
93.2B USD 270.8 3 096.9 2 632.2 2 724.5
NL
Nepi Rockcastle NV
JSE:NRP
82.6B Zac 0 0 0 0
US
Coupang Inc
F:788
46.3B EUR 1.7 205.6 47.6 87.4
US
CoreWeave Inc
NASDAQ:CRWV
50.6B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
502.2T IDR 15 83.7 41.4 41.4
CH
Galderma Group AG
SIX:GALD
24.9B CHF 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
TH
V
Villa Kunalai PCL
SET:KUN
Average P/S: 3 283.4
1.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
9%
N/A
IN
S
SAB Industries Ltd
BSE:539112
16 128.3
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
270.8
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
Coupang Inc
F:788
1.7
14%
0.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
101%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
15
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
P/E Multiple
Earnings Growth PEG
TH
V
Villa Kunalai PCL
SET:KUN
Average P/E: 853.7
28.8
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 743 377.5 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
40%
N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -13 546.7 N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 096.9
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
205.6
126%
1.6
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
83.7
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
V
Villa Kunalai PCL
SET:KUN
Average EV/EBITDA: 30 114.8
44.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 743 373.9 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
IN
S
SAB Industries Ltd
BSE:539112
147 808.4
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 632.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
Coupang Inc
F:788
47.6
55%
0.9
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
119%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
41.4
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
V
Villa Kunalai PCL
SET:KUN
Average EV/EBIT: 31 780.8
49.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 743 373.9 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
78%
N/A
IN
S
SAB Industries Ltd
BSE:539112
156 001.6
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 724.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
12%
N/A
US
Coupang Inc
F:788
87.4
83%
1.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
136%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
41.4
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
35%
N/A

See Also

Summary
KUN intrinsic value, competitors valuation, and company profile.
DCF Valuation
KUN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KUN stock valuation using valuation multiples.
Wall Street Estimates
KUN 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
KUN 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 258,300+ 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.