M

Mono Next PCL
SET:MONO

Watchlist Manager
Mono Next PCL
SET:MONO
Watchlist
Price: 1.7 THB 0.59% Market Closed
Market Cap: 5.9B THB

Relative Value

The Relative Value of one MONO stock under the Base Case scenario is 0.85 THB. Compared to the current market price of 1.7 THB, Mono Next PCL is Overvalued by 50%.

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
0.85 THB
Overvaluation 50%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
29
Median 3Y
2.4
Median 5Y
2.7
Industry
1.6
vs History
vs Industry
3
Median 3Y
-5.2
Median 5Y
-8.1
Industry
18.5
vs History
65
vs Industry
51
Median 3Y
4.2
Median 5Y
4.6
Industry
11.5
vs History
vs Industry
25
Median 3Y
-51.3
Median 5Y
-7
Industry
16.5
vs History
4
vs Industry
4
Median 3Y
3.6
Median 5Y
4.2
Industry
1.9
vs History
34
vs Industry
29
Median 3Y
2.9
Median 5Y
3.2
Industry
1.7
vs History
34
vs Industry
19
Median 3Y
9.2
Median 5Y
10.2
Industry
3.6
vs History
17
vs Industry
43
Median 3Y
4.6
Median 5Y
5.2
Industry
9.2
vs History
vs Industry
1
Median 3Y
37.4
Median 5Y
31.2
Industry
13.3
vs History
69
vs Industry
49
Median 3Y
4.4
Median 5Y
5.7
Industry
11
vs History
61
vs Industry
10
Median 3Y
18.6
Median 5Y
18.9
Industry
13.5
vs History
7
vs Industry
24
Median 3Y
1.7
Median 5Y
1.9
Industry
1.5

Multiples Across Competitors

MONO Competitors Multiples
Mono Next PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Mono Next PCL
SET:MONO
5.9B THB 3.6 -8.7 10.7 -16.6
US
ViacomCBS Inc
LSE:0A65
26.6B USD 0.9 -1 902.3 13.7 15.8
US
Fox Corp
NASDAQ:FOXA
26.6B USD 1.6 11.7 7.7 8.6
US
Paramount Global
NASDAQ:PARA
10.7B USD 0.4 -1.9 7.3 8.4
JP
Nippon Television Holdings Inc
TSE:9404
969.6B JPY 2.1 21.1 11.4 14.2
LU
RTL Group SA
XETRA:RRTL
5.4B EUR 0.9 15 7.4 12.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.2B USD 1.2 10 6.1 10.2
JP
TBS Holdings Inc
TSE:9401
880.7B JPY 2.2 20.1 22 42.1
JP
Fuji Media Holdings Inc
TSE:4676
757.8B JPY 1.4 -37.6 22 44.6
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
78.9T IDR 5 14.2 49.3 49.3
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.3 6.9 11
P/E Multiple
Earnings Growth PEG
TH
M
Mono Next PCL
SET:MONO
Average P/E: 15.5
Negative Multiple: -8.7
N/A N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -1 902.3 N/A N/A
US
Fox Corp
NASDAQ:FOXA
11.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.9 N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
21.1
11%
1.9
LU
RTL Group SA
XETRA:RRTL
15
4%
3.7
US
Nexstar Media Group Inc
NASDAQ:NXST
10
-8%
N/A
JP
TBS Holdings Inc
TSE:9401
20.1
5%
4
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -37.6 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
14.2
16%
0.9
UK
ITV PLC
LSE:ITV
16.3
-4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
M
Mono Next PCL
SET:MONO
Average EV/EBIT: 21.6
Negative Multiple: -16.6
N/A N/A
US
V
ViacomCBS Inc
LSE:0A65
15.8
-4%
N/A
US
Fox Corp
NASDAQ:FOXA
8.6
-3%
N/A
US
Paramount Global
NASDAQ:PARA
8.4
-6%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
14.2
N/A N/A
LU
RTL Group SA
XETRA:RRTL
12.1
15%
0.8
US
Nexstar Media Group Inc
NASDAQ:NXST
10.2
-9%
N/A
JP
TBS Holdings Inc
TSE:9401
42.1
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
44.6
N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
49.3
N/A N/A
UK
ITV PLC
LSE:ITV
11
0%
N/A