Multiples-Based Value

The Multiples-Based Value of one MDX stock under the Base Case scenario is 1.8 THB. Compared to the current market price of 2.3 THB, MDX PCL is Overvalued by 22%.

Multiples-Based 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.

MDX Multiples-Based Value
Base Case
1.8 THB
Overvaluation 22%
Multiples-Based Value
Price ฿2.3
M
Worst Case
Base Case
Best Case

Multiples Across Competitors

MDX Competitors Multiples
MDX 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
MDX PCL
SET:MDX
1.1B THB 2.9 3.2 12.7 10.2
US
GE Vernova LLC
NYSE:GEV
235.3B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
97.2B ZAR 5.5 10.3 14.1 14.2
US
Fintech Ecosystem Development Corp
NASDAQ:FEXD
64.8B USD 0 36 637.9 -17 156 -17 156
CH
Galderma Group AG
SIX:GALD
35.1B CHF 0 0 0 0
US
Inspire Veterinary Partners Inc
NASDAQ:IVP
35.7B USD 2 292.9 -2 987.7 -4 614.9 -3 979.7
US
CoreWeave Inc
NASDAQ:CRWV
38.9B USD 0 0 0 0
US
Coupang Inc
F:788
29B EUR 1 162.2 29.3 61.4
US
Symbotic Inc
NASDAQ:SYM
32B USD 13.4 -2 942.2 -3 870.9 -621.9
P/S Multiple
Revenue Growth P/S to Growth
TH
M
MDX PCL
SET:MDX
Average P/S: 444.5
2.9
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
14%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
5.5
N/A N/A
US
F
Fintech Ecosystem Development Corp
NASDAQ:FEXD
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
15%
N/A
US
I
Inspire Veterinary Partners Inc
NASDAQ:IVP
2 292.9
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
88%
N/A
US
Coupang Inc
F:788
1
12%
0.1
US
Symbotic Inc
NASDAQ:SYM
13.4
26%
0.5
P/E Multiple
Earnings Growth PEG
TH
M
MDX PCL
SET:MDX
Average P/E: 8 166.9
3.2
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
19%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
10.3
N/A N/A
US
F
Fintech Ecosystem Development Corp
NASDAQ:FEXD
36 637.9
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
44%
N/A
US
I
Inspire Veterinary Partners Inc
NASDAQ:IVP
Negative Multiple: -2 987.7 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
162.2
105%
1.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 942.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
M
MDX PCL
SET:MDX
Average EV/EBITDA: 868.4
12.7
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
72%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
14.1
N/A N/A
US
F
Fintech Ecosystem Development Corp
NASDAQ:FEXD
Negative Multiple: -17 156 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
25%
N/A
US
I
Inspire Veterinary Partners Inc
NASDAQ:IVP
Negative Multiple: -4 614.9 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
107%
N/A
US
Coupang Inc
F:788
29.3
55%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 870.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
M
MDX PCL
SET:MDX
Average EV/EBIT: 905.7
10.2
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
14.2
N/A N/A
US
F
Fintech Ecosystem Development Corp
NASDAQ:FEXD
Negative Multiple: -17 156 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
37%
N/A
US
I
Inspire Veterinary Partners Inc
NASDAQ:IVP
Negative Multiple: -3 979.7 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
61.4
75%
0.8
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -621.9 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett