M

Megachem Thailand PCL
SET:MGT

Watchlist Manager
Megachem Thailand PCL
SET:MGT
Watchlist
Price: 1.59 THB
Market Cap: ฿636m

Relative Value

The Relative Value of one MGT stock under the Base Case scenario is 2.84 THB. Compared to the current market price of 1.59 THB, Megachem Thailand PCL is Undervalued by 44%.

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.

MGT Relative Value
Base Case
2.84 THB
Undervaluation 44%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Multiples Across Competitors

MGT Competitors Multiples
Megachem Thailand 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
Megachem Thailand PCL
SET:MGT
636m THB 0.5 6.8 3.6 4.1
JP
Mitsubishi Corp
TSE:8058
18.5T JPY 1 26.9 31.3 66.9
JP
Itochu Corp
TSE:8001
16.1T JPY 1.1 17.1 16.3 26.8
JP
Mitsui & Co Ltd
TSE:8031
15.4T JPY 1.1 16.9 23.5 40
JP
Marubeni Corp
TSE:8002
9.8T JPY 1.2 19.2 23.4 41.4
US
WW Grainger Inc
XMUN:GWW
47.9B EUR 3.1 33.1 21.2 23.4
US
United Rentals Inc
NYSE:URI
56.8B USD 3.5 22.8 9.8 17.4
US
W W Grainger Inc
NYSE:GWW
56.7B USD 3.2 33.2 21.3 23.4
US
Fastenal Co
NASDAQ:FAST
54.8B USD 6.7 43.6 29.8 33
US
Ferguson Enterprises Inc
NYSE:FERG
49.9B USD 1.6 26.3 17.8 20.3
JP
Sumitomo Corp
TSE:8053
7.6T JPY 1 12.5 15.8 25
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
M
Megachem Thailand PCL
SET:MGT
Average EV/EBITDA: 19.4
3.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
31.3
0%
N/A
JP
Itochu Corp
TSE:8001
16.3
5%
3.3
JP
Mitsui & Co Ltd
TSE:8031
23.5
4%
5.9
JP
Marubeni Corp
TSE:8002
23.4
0%
N/A
US
W
WW Grainger Inc
XMUN:GWW
21.2
11%
1.9
US
United Rentals Inc
NYSE:URI
9.8
11%
0.9
US
W W Grainger Inc
NYSE:GWW
21.3
11%
1.9
US
Fastenal Co
NASDAQ:FAST
29.8
10%
3
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
8%
2.2
JP
Sumitomo Corp
TSE:8053
15.8
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
M
Megachem Thailand PCL
SET:MGT
Average EV/EBIT: 29.2
4.1
N/A N/A
JP
Mitsubishi Corp
TSE:8058
66.9
N/A N/A
JP
Itochu Corp
TSE:8001
26.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
40
N/A N/A
JP
Marubeni Corp
TSE:8002
41.4
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
23.4
11%
2.1
US
United Rentals Inc
NYSE:URI
17.4
13%
1.3
US
W W Grainger Inc
NYSE:GWW
23.4
11%
2.1
US
Fastenal Co
NASDAQ:FAST
33
10%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
20.3
10%
2
JP
Sumitomo Corp
TSE:8053
25
N/A N/A