N

Netbay PCL
SET:NETBAY

Watchlist Manager
Netbay PCL
SET:NETBAY
Watchlist
Price: 20.4 THB 4.08%
Market Cap: 4.1B THB

Relative Value

The Relative Value of one NETBAY stock under the Base Case scenario is 15.78 THB. Compared to the current market price of 20.4 THB, Netbay PCL is Overvalued by 23%.

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.

NETBAY Relative Value
Base Case
15.78 THB
Overvaluation 23%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
18
Median 3Y
8.3
Median 5Y
11.2
Industry
2.5
Forward
6.2
vs History
80
vs Industry
34
Median 3Y
22.3
Median 5Y
27.5
Industry
23.1
Forward
22.4
vs History
90
vs Industry
32
Median 3Y
24.4
Median 5Y
25.6
Industry
17.3
vs History
85
vs Industry
19
Median 3Y
28.6
Median 5Y
28.9
Industry
21.7
vs History
69
vs Industry
16
Median 3Y
8.4
Median 5Y
9.3
Industry
3
vs History
80
vs Industry
21
Median 3Y
7.7
Median 5Y
10.2
Industry
2.5
Forward
5.5
vs History
80
vs Industry
31
Median 3Y
9.8
Median 5Y
12.6
Industry
5
vs History
84
vs Industry
33
Median 3Y
15.7
Median 5Y
20.2
Industry
12.7
Forward
11.4
vs History
82
vs Industry
34
Median 3Y
16.7
Median 5Y
21.8
Industry
16.4
Forward
12.5
vs History
88
vs Industry
33
Median 3Y
22.5
Median 5Y
23.6
Industry
15.9
vs History
88
vs Industry
20
Median 3Y
24.9
Median 5Y
25.8
Industry
19.1
vs History
60
vs Industry
9
Median 3Y
12.6
Median 5Y
13.7
Industry
2.5

Multiples Across Competitors

NETBAY Competitors Multiples
Netbay PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Netbay PCL
SET:NETBAY
4.1B THB 6.4 17 10.9 12
DE
SAP SE
XETRA:SAP
301.2B EUR 8.6 52.5 28.4 32.5
US
Palantir Technologies Inc
NYSE:PLTR
315.1B USD 101.2 552.2 711.4 763.6
US
Salesforce Inc
NYSE:CRM
261.1B USD 6.8 42.1 22.2 31.9
US
Intuit Inc
NASDAQ:INTU
217.9B USD 12 62.8 39.7 46.6
US
NCR Corp
LSE:0K45
175.1B USD 50.9 189.9 547.1 3 902.8
US
Adobe Inc
NASDAQ:ADBE
161.6B USD 7.1 23.5 18.5 20.4
US
Applovin Corp
NASDAQ:APP
115.6B USD 22.5 60.2 42.3 49.7
US
Microstrategy Inc
NASDAQ:MSTR
107.5B USD 234.1 -20.1 -3 360.2 -1 739.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
89.2B USD 18.3 82.5 52.3 59.6
US
Synopsys Inc
NASDAQ:SNPS
85.1B USD 13.7 39.4 51.6 62.3
P/S Multiple
Revenue Growth P/S to Growth
TH
N
Netbay PCL
SET:NETBAY
Average P/S: 43.8
6.4
N/A N/A
DE
SAP SE
XETRA:SAP
8.6
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
101.2
33%
3.1
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Intuit Inc
NASDAQ:INTU
12
14%
0.9
US
N
NCR Corp
LSE:0K45
50.9
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
7.1
10%
0.7
US
Applovin Corp
NASDAQ:APP
22.5
22%
1
US
Microstrategy Inc
NASDAQ:MSTR
234.1
4%
58.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
18.3
12%
1.5
US
Synopsys Inc
NASDAQ:SNPS
13.7
12%
1.1
P/E Multiple
Earnings Growth PEG
TH
N
Netbay PCL
SET:NETBAY
Average P/E: 112.2
17
N/A N/A
DE
SAP SE
XETRA:SAP
52.5
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
552.2
73%
7.6
US
Salesforce Inc
NYSE:CRM
42.1
31%
1.4
US
Intuit Inc
NASDAQ:INTU
62.8
36%
1.7
US
N
NCR Corp
LSE:0K45
189.9
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
23.5
27%
0.9
US
Applovin Corp
NASDAQ:APP
60.2
44%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -20.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.5
33%
2.5
US
Synopsys Inc
NASDAQ:SNPS
39.4
11%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
N
Netbay PCL
SET:NETBAY
Average EV/EBITDA: 152.4
10.9
N/A N/A
DE
SAP SE
XETRA:SAP
28.4
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
711.4
109%
6.5
US
Salesforce Inc
NYSE:CRM
22.2
24%
0.9
US
Intuit Inc
NASDAQ:INTU
39.7
28%
1.4
US
N
NCR Corp
LSE:0K45
547.1
12%
45.6
US
Adobe Inc
NASDAQ:ADBE
18.5
17%
1.1
US
Applovin Corp
NASDAQ:APP
42.3
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 360.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.3
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
51.6
34%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
N
Netbay PCL
SET:NETBAY
Average EV/EBIT: 498.1
12
N/A N/A
DE
SAP SE
XETRA:SAP
32.5
21%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
763.6
110%
6.9
US
Salesforce Inc
NYSE:CRM
31.9
33%
1
US
Intuit Inc
NASDAQ:INTU
46.6
37%
1.3
US
N
NCR Corp
LSE:0K45
3 902.8
90%
43.4
US
Adobe Inc
NASDAQ:ADBE
20.4
20%
1
US
Applovin Corp
NASDAQ:APP
49.7
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 739.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
59.6
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
62.3
39%
1.6