M

Mono Next PCL
SET:MONO

Watchlist Manager
Mono Next PCL
SET:MONO
Watchlist
Price: 1.08 THB -2.7% Market Closed
Market Cap: 3.7B THB

Relative Value

The Relative Value of one MONO stock under the Base Case scenario is 0.73 THB. Compared to the current market price of 1.08 THB, Mono Next PCL is Overvalued by 33%.

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.

MONO Relative Value
Base Case
0.73 THB
Overvaluation 33%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
29
Median 3Y
2.4
Median 5Y
2.7
Industry
1.5
vs History
vs Industry
3
Median 3Y
-5.6
Median 5Y
-6.5
Industry
17
vs History
73
vs Industry
51
Median 3Y
4.2
Median 5Y
4.6
Industry
11
vs History
vs Industry
25
Median 3Y
-53.2
Median 5Y
-9
Industry
15.3
vs History
12
vs Industry
4
Median 3Y
3.6
Median 5Y
4.2
Industry
1.7
vs History
73
vs Industry
29
Median 3Y
2.8
Median 5Y
3.1
Industry
1.6
vs History
28
vs Industry
19
Median 3Y
9.2
Median 5Y
10.9
Industry
3.5
vs History
6
vs Industry
43
Median 3Y
4.9
Median 5Y
5.2
Industry
8.7
vs History
vs Industry
1
Median 3Y
31.2
Median 5Y
31.2
Industry
12.5
vs History
71
vs Industry
49
Median 3Y
4.6
Median 5Y
5.5
Industry
10.5
vs History
68
vs Industry
10
Median 3Y
19
Median 5Y
21.3
Industry
12.6
vs History
42
vs Industry
24
Median 3Y
1.7
Median 5Y
1.9
Industry
1.4

Multiples Across Competitors

MONO Competitors Multiples
Mono Next 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
Mono Next PCL
SET:MONO
3.7B THB 2.5 -4.4 19.3 -6.1
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
3B GBP 0.9 16.4 7 11
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
67.9T IDR 3.9 9.1 38 38
P/E Multiple
Earnings Growth PEG
TH
M
Mono Next PCL
SET:MONO
Average P/E: 14.5
Negative Multiple: -4.4
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/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
M
Mono Next PCL
SET:MONO
Average EV/EBIT: 17.3
Negative Multiple: -6.1
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%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
38
42%
0.9