M

Master Style PCL
SET:MASTER

Watchlist Manager
Master Style PCL
SET:MASTER
Watchlist
Price: 7.35 THB -3.29%
Market Cap: 2.2B THB

Relative Value

The Relative Value of one MASTER stock under the Base Case scenario is 31.49 THB. Compared to the current market price of 7.35 THB, Master Style PCL is Undervalued by 77%.

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.

MASTER Relative Value
Base Case
31.49 THB
Undervaluation 77%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
89
vs Industry
29
Median 3Y
6.6
Median 5Y
6.6
Industry
2.3
Forward
1.1
vs History
89
vs Industry
24
Median 3Y
36.7
Median 5Y
36.7
Industry
22.4
Forward
8.8
vs History
81
vs Industry
17
Median 3Y
24.7
Median 5Y
24.7
Industry
14.4
vs History
64
vs Industry
6
Median 3Y
6.9
Median 5Y
6.9
Industry
21.7
vs History
94
vs Industry
30
Median 3Y
4.3
Median 5Y
4.3
Industry
2.2
vs History
89
vs Industry
32
Median 3Y
6.1
Median 5Y
6.1
Industry
2.5
Forward
1.4
vs History
89
vs Industry
37
Median 3Y
10.8
Median 5Y
10.8
Industry
5.1
vs History
89
vs Industry
25
Median 3Y
22.2
Median 5Y
22.2
Industry
12
Forward
6.3
vs History
89
vs Industry
30
Median 3Y
24.4
Median 5Y
24.4
Industry
16.9
Forward
9.3
vs History
81
vs Industry
23
Median 3Y
19.8
Median 5Y
19.8
Industry
14.5
vs History
64
vs Industry
9
Median 3Y
21.6
Median 5Y
21.6
Industry
18.6
vs History
94
vs Industry
17
Median 3Y
4.5
Median 5Y
4.5
Industry
1.8

Multiples Across Competitors

MASTER Competitors Multiples
Master Style 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
Master Style PCL
SET:MASTER
2.3B THB 1.1 5.2 4.2 5.4
US
HCA Healthcare Inc
NYSE:HCA
109B USD 1.5 17.2 9.7 12.6
SA
Dr Sulaiman Al-Habib Medical Services Group Co
SAU:4013
98B SAR 7.5 41.5 32.9 40.9
ZA
Netcare Ltd
JSE:NTC
21.3B Zac 0 0 0 0
MY
IHH Healthcare Bhd
KLSE:IHH
76B MYR 2.9 33.1 14.2 21
US
Tenet Healthcare Corp
NYSE:THC
17.5B USD 0.8 12.9 6.2 7.6
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
16.8B Zac 0 0 0 0
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
92B BRL 1.7 22.4 8.5 10.2
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
103.8B CNY 4.7 32.2 23.1 23.1
US
Universal Health Services Inc
NYSE:UHS
14.2B USD 0.8 10.3 7.1 9.3
ID
Sejahteraraya Anugrahjaya Tbk PT
IDX:SRAJ
201.9T IDR 75 -1 679.8 1 636.1 1 636.1