M

Minor International PCL
SET:MINT

Watchlist Manager
Minor International PCL
SET:MINT
Watchlist
Price: 23.9 THB 0.84% Market Closed
Market Cap: 135.5B THB

Relative Value

The Relative Value of one MINT stock under the Base Case scenario is 59 THB. Compared to the current market price of 23.9 THB, Minor International PCL is Undervalued by 59%.

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.

MINT Relative Value
Base Case
59 THB
Undervaluation 59%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
61
Median 3Y
1.1
Median 5Y
1.4
Industry
1.4
Forward
0.8
vs History
52
vs Industry
28
Median 3Y
32.7
Median 5Y
24.1
Industry
20.1
Forward
16
vs History
76
vs Industry
64
Median 3Y
4.5
Median 5Y
4.9
Industry
9.6
vs History
12
vs Industry
10
Median 3Y
-26.8
Median 5Y
-16.2
Industry
18.3
vs History
87
vs Industry
43
Median 3Y
2
Median 5Y
2.3
Industry
2.1
vs History
82
vs Industry
68
Median 3Y
2.1
Median 5Y
2.4
Industry
1.9
Forward
1.7
vs History
80
vs Industry
63
Median 3Y
4.7
Median 5Y
5.5
Industry
3.8
vs History
80
vs Industry
68
Median 3Y
8
Median 5Y
8.6
Industry
10.6
Forward
6.6
vs History
58
vs Industry
61
Median 3Y
16.1
Median 5Y
14.9
Industry
16.6
Forward
13
vs History
69
vs Industry
68
Median 3Y
9
Median 5Y
9.2
Industry
11.3
vs History
63
vs Industry
57
Median 3Y
11.5
Median 5Y
11.7
Industry
16.3
vs History
85
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
1.3

Multiples Across Competitors

MINT Competitors Multiples
Minor International 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
Minor International PCL
SET:MINT
135.5B THB 0.9 16.9 6.8 13.7
US
Booking Holdings Inc
NASDAQ:BKNG
174.3B USD 6.7 34.5 17.7 18.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.3 265.3 146.6 178.8
US
Airbnb Inc
NASDAQ:ABNB
83.5B USD 7 31.7 26.5 26.5
US
Marriott International Inc
NASDAQ:MAR
83.6B USD 3.2 32 20.1 23.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
79.9B USD 4.6 19.6 15.4 21
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.1B USD 5.8 40.9 28.6 30.5
CN
Trip.com Group Ltd
HKEX:9961
366B HKD 5.5 10.6 15.7 16.8
US
Carnival Corp
NYSE:CCL
40.8B USD 1.6 15.5 9.1 14.9
US
Expedia Group Inc
NASDAQ:EXPE
35.6B USD 2.5 25.6 11.9 17.2
UK
Carnival PLC
LSE:CCL
30.3B GBP 1.5 15.4 337.3 550.4