K

Krungdhep Sophon PCL
SET:KWC

Watchlist Manager
Krungdhep Sophon PCL
SET:KWC
Watchlist
Price: 280 THB
Market Cap: ฿1.7B

Relative Value

The Relative Value of one KWC stock under the Base Case scenario is hidden THB. Compared to the current market price of 280 THB, Krungdhep Sophon PCL is hidden .

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.

KWC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

KWC Competitors Multiples
Krungdhep Sophon PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Krungdhep Sophon PCL
SET:KWC
1.7B THB 4.4 17.2 8.7 11.6
US
Cintas Corp
NASDAQ:CTAS
76.9B USD 7.1 40.7 26.5 31.9
US
Copart Inc
NASDAQ:CPRT
36.3B USD 7.8 22.7 16 18
AU
Brambles Ltd
ASX:BXB
32.4B AUD 3.4 25.1 17.7 17.7
US
RB Global Inc
F:J1F
17.8B EUR 4.1 47.3 18.1 26.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.7B CAD 4.2 48.1 18.4 26.8
FR
Spie SA
PAR:SPIE
8.3B EUR 0.8 41.3 10.5 17.4
US
Aurora Innovation Inc
NASDAQ:AUR
8.7B USD 2 888.6 -10.6 -8.5 -8.2
FR
Elis SA
PAR:ELIS
6.4B EUR 1.3 16.7 5.7 14.6
DK
Iss A/S
CSE:ISS
42.7B DKK 0.5 15.5 8.1 11.1
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
TH
K
Krungdhep Sophon PCL
SET:KWC
Average P/S: 265.9
4.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.1
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.8
6%
1.3
AU
Brambles Ltd
ASX:BXB
3.4
6%
0.6
US
RB Global Inc
F:J1F
4.1
5%
0.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.2
5%
0.8
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
2 888.6
551%
5.2
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
TH
K
Krungdhep Sophon PCL
SET:KWC
Average P/E: 29.5
17.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.7
11%
3.7
US
Copart Inc
NASDAQ:CPRT
22.7
6%
3.8
AU
Brambles Ltd
ASX:BXB
25.1
10%
2.5
US
RB Global Inc
F:J1F
47.3
35%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.1
35%
1.4
FR
Spie SA
PAR:SPIE
41.3
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
16.7
14%
1.2
DK
Iss A/S
CSE:ISS
15.5
14%
1.1
US
I
IAA Inc
F:3NI
19.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
K
Krungdhep Sophon PCL
SET:KWC
Average EV/EBITDA: 14.3
8.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.5
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16
7%
2.3
AU
Brambles Ltd
ASX:BXB
17.7
27%
0.7
US
RB Global Inc
F:J1F
18.1
11%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.4
11%
1.7
FR
Spie SA
PAR:SPIE
10.5
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.7
6%
1
DK
Iss A/S
CSE:ISS
8.1
6%
1.4
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
K
Krungdhep Sophon PCL
SET:KWC
Average EV/EBIT: 19.2
11.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.9
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18
7%
2.6
AU
Brambles Ltd
ASX:BXB
17.7
9%
2
US
RB Global Inc
F:J1F
26.4
9%
2.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8
9%
3
FR
Spie SA
PAR:SPIE
17.4
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.2 N/A N/A
FR
Elis SA
PAR:ELIS
14.6
10%
1.5
DK
Iss A/S
CSE:ISS
11.1
7%
1.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A