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
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 1.65 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

1.4
P/S
P/S
Price to Sales
1.4
vs History
71
vs Industry
51
Median 3Y
1.6
Median 5Y
1.5
Industry
2
More Details
29.2
P/E
P/E
Price to Earnings
29.2
vs History
11
vs Industry
12
Median 3Y
24.5
Median 5Y
14.8
Industry
16.6
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.3
Industry
10.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-3.1
Industry
13.6
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
80
vs Industry
40
Median 3Y
1.6
Median 5Y
1.7
Industry
1.6
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
11
vs Industry
39
Median 3Y
3.1
Median 5Y
2.2
Industry
3.1
More Details
14.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
14.4
vs History
11
vs Industry
23
Median 3Y
12.7
Median 5Y
7.8
Industry
6.5
More Details
44.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
44.6
vs History
11
vs Industry
4
Median 3Y
31.6
Median 5Y
14.4
Industry
10.8
More Details
49.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
49.4
vs History
11
vs Industry
4
Median 3Y
33.4
Median 5Y
14.9
Industry
12.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-6.2
Industry
11.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-6.2
Industry
12
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
76
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
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

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 261,500+ 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.