Relative Value

There is not enough data to reliably calculate the relative value of KWI.

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.

KWI Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.2
Industry
1.2
vs History
vs Industry
Median 3Y
-0.3
Median 5Y
-0.7
Industry
12.6
vs History
vs Industry
Median 3Y
2.9
Median 5Y
-1.6
Industry
9
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-1.6
Industry
9.5
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.3
Industry
1.5
vs History
vs Industry
Median 3Y
1.5
Median 5Y
2.3
Industry
1.3
vs History
vs Industry
Median 3Y
-34.1
Median 5Y
5.9
Industry
4
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-5.8
Industry
8.8
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-5.2
Industry
9.6
vs History
vs Industry
Median 3Y
53
Median 5Y
-6.5
Industry
9.5
vs History
vs Industry
Median 3Y
53.9
Median 5Y
-8.4
Industry
10.5
vs History
vs Industry
Median 3Y
0.3
Median 5Y
0.3
Industry
0.4

Multiples Across Competitors

KWI Competitors Multiples
KWI 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
KWI PCL
SET:KWI
19.3m THB 0 -0 -4.6 -4.2
DE
Allianz SE
XETRA:ALV
143.1B EUR 1 9.4 6.7 7.3
CH
Zurich Insurance Group AG
SIX:ZURN
81.2B CHF 1.4 17.3 11.3 12.3
FR
AXA SA
PAR:CS
84.4B EUR 0.9 11.1 8.9 8.9
CN
China Pacific Insurance Group Co Ltd
SSE:601601
441.7B CNY 1.3 8.4 6.1 6.1
IT
Assicurazioni Generali SpA
MIL:G
52.6B EUR 1.1 13.8 10.8 10.8
US
American International Group Inc
NYSE:AIG
39.4B USD 1.4 12.1 5.8 10.2
US
Hartford Financial Services Group Inc
NYSE:HIG
36.9B USD 1.3 10.4 5.6 9
DE
Talanx AG
XETRA:TLX
28.4B EUR 0.6 12.5 5.5 5.5
FI
Sampo Oyj
OMXH:SAMPO
26.3B EUR 2.5 16.1 11.9 13.3
UK
Aviva PLC
LSE:AV
20.4B GBP 0.9 34.4 3.8 3.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
K
KWI PCL
SET:KWI
Average EV/EBITDA: 7.6
Negative Multiple: -4.6
N/A N/A
DE
Allianz SE
XETRA:ALV
6.7
N/A N/A
CH
Zurich Insurance Group AG
SIX:ZURN
11.3
-1%
N/A
FR
AXA SA
PAR:CS
8.9
5%
1.8
CN
China Pacific Insurance Group Co Ltd
SSE:601601
6.1
7%
0.9
IT
Assicurazioni Generali SpA
MIL:G
10.8
144%
0.1
US
American International Group Inc
NYSE:AIG
5.8
N/A N/A
US
Hartford Financial Services Group Inc
NYSE:HIG
5.6
-12%
N/A
DE
Talanx AG
XETRA:TLX
5.5
5%
1.1
FI
Sampo Oyj
OMXH:SAMPO
11.9
4%
3
UK
Aviva PLC
LSE:AV
3.8
15%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
K
KWI PCL
SET:KWI
Average EV/EBIT: 8.7
Negative Multiple: -4.2
N/A N/A
DE
Allianz SE
XETRA:ALV
7.3
N/A N/A
CH
Zurich Insurance Group AG
SIX:ZURN
12.3
5%
2.5
FR
AXA SA
PAR:CS
8.9
2%
4.5
CN
China Pacific Insurance Group Co Ltd
SSE:601601
6.1
1%
6.1
IT
Assicurazioni Generali SpA
MIL:G
10.8
4%
2.7
US
American International Group Inc
NYSE:AIG
10.2
17%
0.6
US
Hartford Financial Services Group Inc
NYSE:HIG
9
6%
1.5
DE
Talanx AG
XETRA:TLX
5.5
7%
0.8
FI
Sampo Oyj
OMXH:SAMPO
13.3
7%
1.9
UK
Aviva PLC
LSE:AV
3.8
14%
0.3