MAKRO Relative Valuation - Siam Makro PCL

Watchlist Manager

Watchlist

Price: 36 THB 5.11%

Market Cap: ฿380.9B

Relative Value

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

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.

What is Relative Valuation?

How is Relative Value calculated?

MAKRO Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	S	Siam Makro PCL SET:MAKRO	380.9B THB	0.8	49.5	15.7	30.2
US		Walmart Inc NASDAQ:WMT	1T USD	1.4	46	23.7	35
US		Costco Wholesale Corp NASDAQ:COST	447B USD	1.6	53.8	33.1	40.8
MX		Wal Mart de Mexico SAB de CV BMV:WALMEX	961.6B MXN	0.9	19.1	9.6	12.7
JP		Aeon Co Ltd TSE:8267	5.7T JPY	0.6	171.3	10.3	24.7
AU		Coles Group Ltd ASX:COL	28.6B AUD	0.6	28.2	18.7	18.7
US		BJ's Wholesale Club Holdings Inc NYSE:BJ	13B USD	0.6	22.7	12.1	16.3
FR		Carrefour SA PAR:CA	10.9B EUR	0.1	34.1	4.7	9.8
US		PriceSmart Inc NASDAQ:PSMT	4.9B USD	0.9	32.1	13.8	19
MX		Organizacion Soriana SAB de CV BMV:SORIANAB	67.5B MXN	0.4	20.4	7.1	11.2
BR		Atacadao SA BOVESPA:CRFB3	17.9B BRL	0.2	9.2	3.8	5.2

				Revenue Growth	P/S to Growth
TH	S	Siam Makro PCL SET:MAKRO	Average P/S: 0.7 0.8	N/A	N/A
US		Walmart Inc NASDAQ:WMT	1.4	N/A	N/A
US		Costco Wholesale Corp NASDAQ:COST	1.6	8%	0.2
MX		Wal Mart de Mexico SAB de CV BMV:WALMEX	0.9	7%	0.1
JP		Aeon Co Ltd TSE:8267	0.6	6%	0.1
AU		Coles Group Ltd ASX:COL	0.6	4%	0.2
US		BJ's Wholesale Club Holdings Inc NYSE:BJ	0.6	7%	0.1
FR		Carrefour SA PAR:CA	0.1	2%	0.1
US		PriceSmart Inc NASDAQ:PSMT	0.9	11%	0.1
MX		Organizacion Soriana SAB de CV BMV:SORIANAB	0.4	7%	0.1
BR		Atacadao SA BOVESPA:CRFB3	0.2	8%	0

				Earnings Growth	PEG
TH	S	Siam Makro PCL SET:MAKRO	Average P/E: 44.2 49.5	N/A	N/A
US		Walmart Inc NASDAQ:WMT	46	N/A	N/A
US		Costco Wholesale Corp NASDAQ:COST	53.8	11%	4.9
MX		Wal Mart de Mexico SAB de CV BMV:WALMEX	19.1	10%	1.9
JP		Aeon Co Ltd TSE:8267	171.3	59%	2.9
AU		Coles Group Ltd ASX:COL	28.2	11%	2.6
US		BJ's Wholesale Club Holdings Inc NYSE:BJ	22.7	8%	2.8
FR		Carrefour SA PAR:CA	34.1	75%	0.5
US		PriceSmart Inc NASDAQ:PSMT	32.1	19%	1.7
MX		Organizacion Soriana SAB de CV BMV:SORIANAB	20.4	-1%	N/A
BR		Atacadao SA BOVESPA:CRFB3	9.2	15%	0.6

				EBITDA Growth	EV/EBITDA to Growth
TH	S	Siam Makro PCL SET:MAKRO	Average EV/EBITDA: 13.9 15.7	N/A	N/A
US		Walmart Inc NASDAQ:WMT	23.7	N/A	N/A
US		Costco Wholesale Corp NASDAQ:COST	33.1	11%	3
MX		Wal Mart de Mexico SAB de CV BMV:WALMEX	9.6	9%	1.1
JP		Aeon Co Ltd TSE:8267	10.3	9%	1.1
AU		Coles Group Ltd ASX:COL	18.7	31%	0.6
US		BJ's Wholesale Club Holdings Inc NYSE:BJ	12.1	9%	1.3
FR		Carrefour SA PAR:CA	4.7	3%	1.6
US		PriceSmart Inc NASDAQ:PSMT	13.8	12%	1.1
MX		Organizacion Soriana SAB de CV BMV:SORIANAB	7.1	4%	1.8
BR		Atacadao SA BOVESPA:CRFB3	3.8	12%	0.3

				EBIT Growth	EV/EBIT to Growth
TH	S	Siam Makro PCL SET:MAKRO	Average EV/EBIT: 20.3 30.2	N/A	N/A
US		Walmart Inc NASDAQ:WMT	35	N/A	N/A
US		Costco Wholesale Corp NASDAQ:COST	40.8	11%	3.7
MX		Wal Mart de Mexico SAB de CV BMV:WALMEX	12.7	8%	1.6
JP		Aeon Co Ltd TSE:8267	24.7	N/A	N/A
AU		Coles Group Ltd ASX:COL	18.7	9%	2.1
US		BJ's Wholesale Club Holdings Inc NYSE:BJ	16.3	8%	2
FR		Carrefour SA PAR:CA	9.8	7%	1.4
US		PriceSmart Inc NASDAQ:PSMT	19	12%	1.6
MX		Organizacion Soriana SAB de CV BMV:SORIANAB	11.2	3%	3.7
BR		Atacadao SA BOVESPA:CRFB3	5.2	9%	0.6

Siam Makro PCL
SET:MAKRO

Relative Value

Valuation Multiples

Multiples Across Competitors

MAKRO Competitors Multiples
Siam Makro PCL Competitors

See Also

Company

Help

Tools

Stocks

Siam Makro PCL SET:MAKRO

Relative Value

Valuation Multiples

Multiples Across Competitors

MAKRO Competitors Multiples Siam Makro PCL Competitors

See Also

Company

Help

Tools

Stocks

Siam Makro PCL
SET:MAKRO

MAKRO Competitors Multiples
Siam Makro PCL Competitors