V

Villa Kunalai PCL
SET:KUN

Watchlist Manager
Villa Kunalai PCL
SET:KUN
Watchlist
Price: 1.16 THB Market Closed
Market Cap: 950.5m THB

Relative Value

The Relative Value of one KUN stock under the Base Case scenario is 1.65 THB. Compared to the current market price of 1.16 THB, Villa Kunalai PCL is Undervalued by 30%.

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
1.65 THB
Undervaluation 30%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
51
Median 3Y
1.6
Median 5Y
1.5
Industry
2
vs History
11
vs Industry
12
Median 3Y
24.5
Median 5Y
14.8
Industry
16.6
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.3
Industry
10.1
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-3.1
Industry
13.6
vs History
80
vs Industry
40
Median 3Y
1.6
Median 5Y
1.7
Industry
1.6
vs History
11
vs Industry
39
Median 3Y
3.1
Median 5Y
2.2
Industry
3.1
vs History
11
vs Industry
23
Median 3Y
12.7
Median 5Y
7.8
Industry
6.5
vs History
11
vs Industry
4
Median 3Y
31.6
Median 5Y
14.4
Industry
10.8
vs History
11
vs Industry
4
Median 3Y
33.4
Median 5Y
14.9
Industry
12.8
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-6.2
Industry
11.3
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-6.2
Industry
12
vs History
76
vs Industry
47
Median 3Y
1
Median 5Y
1
Industry
1.5

Multiples Across Competitors

KUN Competitors Multiples
Villa Kunalai PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Villa Kunalai PCL
SET:KUN
903.7m THB 1.4 29.2 44.6 49.4
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
CA
Australian Goldfields Ltd
OTC:GRXXF
2.7T USD 0 -7 619 968.1 -7 619 964.5 -7 619 964.5
US
GE Vernova LLC
NYSE:GEV
131.2B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
95.9B USD 273.3 3 125.6 2 709.5 2 804.5
NL
Nepi Rockcastle NV
JSE:NRP
82.4B Zac 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
64.1B USD 0 0 0 0
US
Coupang Inc
F:788
43.8B EUR 1.6 198.5 45.8 84.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
594.6T IDR 17.7 99.1 48.2 48.2
ZA
Afine Investments Ltd
JSE:ANI
36.2B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
26.6B CHF 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
TH
V
Villa Kunalai PCL
SET:KUN
Average P/S: 73.5
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
8%
N/A
US
C
China Industrial Group Inc
OTC:CIND
273.3
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
1.6
14%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
17.7
N/A N/A
ZA
A
Afine Investments Ltd
JSE:ANI
Not Available 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: 863.1
29.2
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: -7 619 968.1 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
40%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 125.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
198.5
126%
1.6
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
99.1
N/A N/A
ZA
A
Afine Investments Ltd
JSE:ANI
Not Available 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: 712
44.6
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: -7 619 964.5 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 709.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
143%
N/A
US
Coupang Inc
F:788
45.8
55%
0.8
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
48.2
N/A N/A
ZA
A
Afine Investments Ltd
JSE:ANI
Not Available 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: 746.6
49.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 619 964.5 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
80%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 804.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
11%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
84.1
77%
1.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
48.2
N/A N/A
ZA
A
Afine Investments Ltd
JSE:ANI
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
34%
N/A