MUD Relative Valuation - Mud & Hound PCL

Watchlist Manager

Watchlist

Price: 0.75 THB Market Closed

Market Cap: ฿790m

M	Mud & Hound PCL SET:MUD	TH

Multiples-Based Value

The Multiples-Based Value for Mud & Hound PCL (MUD) under the Base Case is 2.26 THB. Compared with the current market price of 0.75 THB, the stock appears Undervalued by 67%.

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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

MUD Multiples-Based Value

Base Case

Undervaluation 67%

Multiples-Based Value

Price ฿0.75

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	M	Mud & Hound PCL SET:MUD	790m THB	0.3	-1.2	-12.5	-3.3
US		McDonald's Corp NYSE:MCD	219.7B USD	8.2	25.7	20.8	20.8
US		Starbucks Corp NASDAQ:SBUX	98.8B USD	2.6	72.2	20.7	31.1
UK		Compass Group PLC LSE:CPG	35.3B GBP	0.8	18.8	10.3	13.1
US		Yum! Brands Inc NYSE:YUM	42.8B USD	5.2	27.5	18.9	20.3
US		Chipotle Mexican Grill Inc NYSE:CMG	40.6B USD	3.4	26.5	17	20.2
CA		Restaurant Brands International Inc NYSE:QSR	33.6B USD	3.6	43.3	16.4	18.4
IN		Eternal Ltd NSE:ETERNAL	2.1T INR	4.8	899.5	334.5	-323.8
US		Darden Restaurants Inc NYSE:DRI	22.5B USD	1.8	20.3	12.2	16.7
CN		Yum China Holdings Inc NYSE:YUMC	17.1B USD	1.5	18.4	8.9	11.9

				Revenue Growth	P/S to Growth
TH	M	Mud & Hound PCL SET:MUD	Average P/S: 3.2 0.3	N/A	N/A
US		McDonald's Corp NYSE:MCD	8.2	6%	1.4
US		Starbucks Corp NASDAQ:SBUX	2.6	5%	0.5
UK		Compass Group PLC LSE:CPG	0.8	9%	0.1
US		Yum! Brands Inc NYSE:YUM	5.2	8%	0.7
US		Chipotle Mexican Grill Inc NYSE:CMG	3.4	11%	0.3
CA		Restaurant Brands International Inc NYSE:QSR	3.6	3%	1.2
IN		Eternal Ltd NSE:ETERNAL	4.8	94%	0.1
US		Darden Restaurants Inc NYSE:DRI	1.8	6%	0.3
CN		Yum China Holdings Inc NYSE:YUMC	1.5	6%	0.2

				Earnings Growth	PEG
TH	M	Mud & Hound PCL SET:MUD	Average P/E: 128 Negative Multiple: -1.2	N/A	N/A
US		McDonald's Corp NYSE:MCD	25.7	9%	2.9
US		Starbucks Corp NASDAQ:SBUX	72.2	31%	2.3
UK		Compass Group PLC LSE:CPG	18.8	19%	1
US		Yum! Brands Inc NYSE:YUM	27.5	14%	2
US		Chipotle Mexican Grill Inc NYSE:CMG	26.5	12%	2.2
CA		Restaurant Brands International Inc NYSE:QSR	43.3	29%	1.5
IN		Eternal Ltd NSE:ETERNAL	899.5	96%	9.4
US		Darden Restaurants Inc NYSE:DRI	20.3	11%	1.8
CN		Yum China Holdings Inc NYSE:YUMC	18.4	12%	1.5

				EBITDA Growth	EV/EBITDA to Growth
TH	M	Mud & Hound PCL SET:MUD	Average EV/EBITDA: 51.1 Negative Multiple: -12.5	N/A	N/A
US		McDonald's Corp NYSE:MCD	20.8	13%	1.6
US		Starbucks Corp NASDAQ:SBUX	20.7	13%	1.6
UK		Compass Group PLC LSE:CPG	10.3	16%	0.6
US		Yum! Brands Inc NYSE:YUM	18.9	9%	2.1
US		Chipotle Mexican Grill Inc NYSE:CMG	17	10%	1.7
CA		Restaurant Brands International Inc NYSE:QSR	16.4	8%	2.1
IN		Eternal Ltd NSE:ETERNAL	334.5	116%	2.9
US		Darden Restaurants Inc NYSE:DRI	12.2	8%	1.5
CN		Yum China Holdings Inc NYSE:YUMC	8.9	9%	1

				EBIT Growth	EV/EBIT to Growth
TH	M	Mud & Hound PCL SET:MUD	Average EV/EBIT: 19.1 Negative Multiple: -3.3	N/A	N/A
US		McDonald's Corp NYSE:MCD	20.8	8%	2.6
US		Starbucks Corp NASDAQ:SBUX	31.1	17%	1.8
UK		Compass Group PLC LSE:CPG	13.1	13%	1
US		Yum! Brands Inc NYSE:YUM	20.3	9%	2.3
US		Chipotle Mexican Grill Inc NYSE:CMG	20.2	11%	1.8
CA		Restaurant Brands International Inc NYSE:QSR	18.4	8%	2.3
IN		Eternal Ltd NSE:ETERNAL	Negative Multiple: -323.8	N/A	N/A
US		Darden Restaurants Inc NYSE:DRI	16.7	9%	1.9
CN		Yum China Holdings Inc NYSE:YUMC	11.9	9%	1.3

Mud & Hound PCL
SET:MUD

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MUD Competitors Multiples
Mud & Hound PCL Competitors

See Also

Company

Help

Tools

Stocks

Mud & Hound PCL SET:MUD

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MUD Competitors Multiples Mud & Hound PCL Competitors

See Also

Company

Help

Tools

Stocks

Mud & Hound PCL
SET:MUD

MUD Competitors Multiples
Mud & Hound PCL Competitors