NOK Relative Valuation - Nok Airlines PCL

Watchlist Manager

Watchlist

Price: 1.04 THB -29.73%

Market Cap: ฿447.5m

Relative Value

There is not enough data to reliably calculate the relative value of NOK.

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.

What is Relative Valuation?

How is Relative Value calculated?

NOK Relative Value

Base Case

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	N	Nok Airlines PCL SET:NOK	447.5m THB	0	0.2	-46.9	-12.5
US		Delta Air Lines Inc NYSE:DAL	45.6B USD	0.7	9.1	6.5	9.2
US		United Airlines Holdings Inc NASDAQ:UAL	34.2B USD	0.6	10.2	8.6	8.6
US		Southwest Airlines Co NYSE:LUV	27.2B USD	1	61.7	14.4	66.7
UK		International Consolidated Airlines Group SA LSE:IAG	19.6B GBP	0.6	7	4.7	7
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
CN		Air China Ltd SSE:601111	158.4B CNY	0.9	585.1	-7 535.8	-7 535.8
CN		China Southern Airlines Co Ltd SSE:600029	149.5B CNY	0.8	-110.4	40.3	40.3
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9T INR	2.2	58.5	9.6	18.5
CN		China Eastern Airlines Corp Ltd SSE:600115	140.7B CNY	1	-70.9	147.2	147.2

				Revenue Growth	P/S to Growth
TH	N	Nok Airlines PCL SET:NOK	Average P/S: 0.9 0	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	0.7	3%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.6	7%	0.1
US		Southwest Airlines Co NYSE:LUV	1	7%	0.1
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
CN		Air China Ltd SSE:601111	0.9	6%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.8	5%	0.2
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2.2	12%	0.2
CN		China Eastern Airlines Corp Ltd SSE:600115	1	7%	0.1

				Earnings Growth	PEG
TH	N	Nok Airlines PCL SET:NOK	Average P/E: 92.5 0.2	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	9.1	6%	1.5
US		United Airlines Holdings Inc NASDAQ:UAL	10.2	10%	1
US		Southwest Airlines Co NYSE:LUV	61.7	72%	0.9
UK		International Consolidated Airlines Group SA LSE:IAG	7	12%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
CN		Air China Ltd SSE:601111	585.1	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -110.4	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	58.5	11%	5.3
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -70.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	N	Nok Airlines PCL SET:NOK	Average EV/EBITDA: 29.5 Negative Multiple: -46.9	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	6.5	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	8.6	31%	0.3
US		Southwest Airlines Co NYSE:LUV	14.4	33%	0.4
UK		International Consolidated Airlines Group SA LSE:IAG	4.7	8%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
CN		Air China Ltd SSE:601111	Negative Multiple: -7 535.8	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	40.3	102%	0.4
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
IN		Interglobe Aviation Ltd NSE:INDIGO	9.6	12%	0.8
CN		China Eastern Airlines Corp Ltd SSE:600115	147.2	286%	0.5

				EBIT Growth	EV/EBIT to Growth
TH	N	Nok Airlines PCL SET:NOK	Average EV/EBIT: 38 Negative Multiple: -12.5	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	9.2	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	8.6	14%	0.6
US		Southwest Airlines Co NYSE:LUV	66.7	79%	0.8
UK		International Consolidated Airlines Group SA LSE:IAG	7	9%	0.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
CN		Air China Ltd SSE:601111	Negative Multiple: -7 535.8	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	40.3	33%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	18.5	8%	2.3
CN		China Eastern Airlines Corp Ltd SSE:600115	147.2	147%	1

Nok Airlines PCL
SET:NOK

Relative Value

Valuation Multiples

Multiples Across Competitors

NOK Competitors Multiples
Nok Airlines PCL Competitors

See Also

Company

Help

Tools

Stocks

Nok Airlines PCL SET:NOK

Relative Value

Valuation Multiples

Multiples Across Competitors

NOK Competitors Multiples Nok Airlines PCL Competitors

See Also

Company

Help

Tools

Stocks

Nok Airlines PCL
SET:NOK

NOK Competitors Multiples
Nok Airlines PCL Competitors