N

Netbay PCL
SET:NETBAY

Watchlist Manager
Netbay PCL
SET:NETBAY
Watchlist
Price: 21.5 THB 1.42%
Market Cap: 4.3B THB

Relative Value

The Relative Value of one NETBAY stock under the Base Case scenario is 19.35 THB. Compared to the current market price of 21.5 THB, Netbay PCL is Overvalued by 10%.

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
19.35 THB
Overvaluation 10%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
18
Median 3Y
7.1
Median 5Y
9.6
Industry
2.4
Forward
5.7
vs History
84
vs Industry
34
Median 3Y
18.8
Median 5Y
25.6
Industry
22.5
Forward
15.4
vs History
92
vs Industry
32
Median 3Y
22.9
Median 5Y
24.7
Industry
16.2
vs History
93
vs Industry
19
Median 3Y
27.3
Median 5Y
27.5
Industry
20.8
vs History
73
vs Industry
16
Median 3Y
7.9
Median 5Y
9.1
Industry
3
vs History
82
vs Industry
21
Median 3Y
6.5
Median 5Y
8.8
Industry
2.4
Forward
5.1
vs History
82
vs Industry
31
Median 3Y
8.2
Median 5Y
11.2
Industry
4.9
vs History
82
vs Industry
33
Median 3Y
13
Median 5Y
17.7
Industry
12.3
Forward
10.2
vs History
82
vs Industry
34
Median 3Y
14
Median 5Y
18.8
Industry
15.8
Forward
13.2
vs History
90
vs Industry
33
Median 3Y
21.1
Median 5Y
22.6
Industry
14.8
vs History
93
vs Industry
20
Median 3Y
24
Median 5Y
24.5
Industry
17.4
vs History
61
vs Industry
9
Median 3Y
11.8
Median 5Y
13.4
Industry
2.4

Multiples Across Competitors

NETBAY Competitors Multiples
Netbay 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
Netbay PCL
SET:NETBAY
4.3B THB 5.9 15.7 10.3 11.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
434.7B USD 111.6 396.9 489 504.1
DE
SAP SE
XETRA:SAP
244.6B EUR 6.7 34.5 21.2 24
US
Salesforce Inc
NYSE:CRM
239.8B USD 5.9 33.2 19.3 26.7
US
Applovin Corp
NASDAQ:APP
228.6B USD 41.4 80.8 64 69.6
US
Intuit Inc
NASDAQ:INTU
182.3B USD 9.4 44.3 30.6 35.4
US
Adobe Inc
NASDAQ:ADBE
149B USD 6.3 20.9 15.6 17.1
US
NCR Corp
LSE:0K45
130.8B USD 49.4 -2 144.9 371.9 1 088.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.8B USD 16.6 81.8 46.4 52.6
US
Synopsys Inc
NASDAQ:SNPS
84.3B USD 13.1 42.2 67.1 87
P/S Multiple
Revenue Growth P/S to Growth
TH
N
Netbay PCL
SET:NETBAY
Average P/S: 21 288.8
5.9
16%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
111.6
46%
2.4
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.9
9%
0.7
US
Applovin Corp
NASDAQ:APP
41.4
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.4
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
9%
0.7
US
N
NCR Corp
LSE:0K45
49.4
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
P/E Multiple
Earnings Growth PEG
TH
N
Netbay PCL
SET:NETBAY
Average P/E: 83.4
15.7
14%
1.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
396.9
94%
4.2
DE
SAP SE
XETRA:SAP
34.5
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
80.8
61%
1.3
US
Intuit Inc
NASDAQ:INTU
44.3
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.9
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 144.9
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.8
35%
2.3
US
Synopsys Inc
NASDAQ:SNPS
42.2
13%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
N
Netbay PCL
SET:NETBAY
Average EV/EBITDA: 113.6
10.3
14%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
489
137%
3.6
DE
SAP SE
XETRA:SAP
21.2
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.3
24%
0.8
US
Applovin Corp
NASDAQ:APP
64
52%
1.2
US
Intuit Inc
NASDAQ:INTU
30.6
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.6
16%
1
US
N
NCR Corp
LSE:0K45
371.9
16%
23.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.4
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
67.1
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
N
Netbay PCL
SET:NETBAY
Average EV/EBIT: 191.6
11.2
14%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
504.1
141%
3.6
DE
SAP SE
XETRA:SAP
24
21%
1.1
US
Salesforce Inc
NYSE:CRM
26.7
33%
0.8
US
Applovin Corp
NASDAQ:APP
69.6
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.4
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.1
19%
0.9
US
N
NCR Corp
LSE:0K45
1 088.1
70%
15.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.6
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
87
49%
1.8