M

MCOT PCL
SET:MCOT

Watchlist Manager
MCOT PCL
SET:MCOT
Watchlist
Price: 3.2 THB -1.84%
Market Cap: 2.2B THB

Relative Value

The Relative Value of one MCOT stock under the Base Case scenario is hidden THB. Compared to the current market price of 3.2 THB, MCOT 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.

MCOT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
36
Median 3Y
2.1
Median 5Y
2.3
Industry
1.5
vs History
vs Industry
45
Median 3Y
-8.6
Median 5Y
-6.1
Industry
17
vs History
69
vs Industry
31
Median 3Y
12.9
Median 5Y
12.5
Industry
11
vs History
vs Industry
13
Median 3Y
-21.4
Median 5Y
-15
Industry
15.3
vs History
79
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
1.7
vs History
79
vs Industry
31
Median 3Y
2.4
Median 5Y
2.8
Industry
1.6
vs History
33
vs Industry
11
Median 3Y
10.7
Median 5Y
10.6
Industry
3.5
vs History
vs Industry
54
Median 3Y
4.2
Median 5Y
2.6
Industry
8.7
vs History
vs Industry
48
Median 3Y
-12.2
Median 5Y
-9.5
Industry
12.5
vs History
69
vs Industry
23
Median 3Y
16.7
Median 5Y
16.3
Industry
10.5
vs History
36
vs Industry
14
Median 3Y
16.8
Median 5Y
-5.9
Industry
12.6
vs History
93
vs Industry
80
Median 3Y
0.3
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

MCOT Competitors Multiples
MCOT 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
MCOT PCL
SET:MCOT
2.2B THB 2 -7.6 -30.1 -9.7
US
Fox Corp
NASDAQ:FOXA
32.8B USD 2 16.1 9.6 10.8
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
LU
RTL Group SA
XETRA:RRTL
5.2B EUR 0.8 14.6 7.2 11.8
JP
Nippon Television Holdings Inc
TSE:9404
969.6B JPY 2 17.2 10.3 12.3
US
Nexstar Media Group Inc
NASDAQ:NXST
6.2B USD 1.2 11.8 6.6 11.9
JP
TBS Holdings Inc
TSE:9401
916.1B JPY 2.2 16.4 21.1 38.3
JP
Fuji Media Holdings Inc
TSE:4676
839.1B JPY 1.6 -53.7 91.8 -119.3
UK
ITV PLC
LSE:ITV
3.1B GBP 0.9 16.4 7 11.1
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
66.7T IDR 3.9 9.1 36 36
P/E Multiple
Earnings Growth PEG
TH
M
MCOT PCL
SET:MCOT
Average P/E: 14.5
Negative Multiple: -7.6
N/A N/A
US
Fox Corp
NASDAQ:FOXA
16.1
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
LU
RTL Group SA
XETRA:RRTL
14.6
0%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
17.2
13%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
11.8
-10%
N/A
JP
TBS Holdings Inc
TSE:9401
16.4
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -53.7 N/A N/A
UK
ITV PLC
LSE:ITV
16.4
-6%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
9.1
2%
4.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
M
MCOT PCL
SET:MCOT
Average EV/EBITDA: 20.8
Negative Multiple: -30.1
N/A N/A
US
Fox Corp
NASDAQ:FOXA
9.6
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
12
6%
2
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
7.2
7%
1
JP
N
Nippon Television Holdings Inc
TSE:9404
10.3
7%
1.5
US
Nexstar Media Group Inc
NASDAQ:NXST
6.6
-8%
N/A
JP
TBS Holdings Inc
TSE:9401
21.1
10%
2.1
JP
Fuji Media Holdings Inc
TSE:4676
91.8
17%
5.4
UK
ITV PLC
LSE:ITV
7
-3%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
36
56%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
M
MCOT PCL
SET:MCOT
Average EV/EBIT: 17.1
Negative Multiple: -9.7
N/A N/A
US
Fox Corp
NASDAQ:FOXA
10.8
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-1%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
11.8
10%
1.2
JP
N
Nippon Television Holdings Inc
TSE:9404
12.3
N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
11.9
-10%
N/A
JP
TBS Holdings Inc
TSE:9401
38.3
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -119.3 N/A N/A
UK
ITV PLC
LSE:ITV
11.1
-1%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
36
42%
0.9