N

Nok Airlines PCL
SET:NOK

Watchlist Manager
Nok Airlines PCL
SET:NOK
Watchlist
Price: 1.04 THB -29.73%
Market Cap: 447.5m THB

Relative Value

The Relative Value of one NOK stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.04 THB, Nok Airlines PCL is hidden .

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.

NOK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
87
Median 3Y
0.1
Median 5Y
0.1
Industry
0.5
vs History
23
vs Industry
61
Median 3Y
0.2
Median 5Y
-0.1
Industry
9.9
vs History
vs Industry
41
Median 3Y
-1
Median 5Y
-1
Industry
3
vs History
vs Industry
100
Median 3Y
-0.5
Median 5Y
-0.5
Industry
9.4
vs History
vs Industry
Median 3Y
-0
Median 5Y
-0.1
Industry
2
vs History
58
vs Industry
38
Median 3Y
1.2
Median 5Y
1.2
Industry
0.9
vs History
vs Industry
9
Median 3Y
-3.8
Median 5Y
-3.8
Industry
3.3
vs History
vs Industry
12
Median 3Y
-2.7
Median 5Y
-2.7
Industry
6.5
vs History
vs Industry
8
Median 3Y
-5.5
Median 5Y
-2.2
Industry
10.6
vs History
vs Industry
26
Median 3Y
-21.3
Median 5Y
-21.3
Industry
5.9
vs History
vs Industry
32
Median 3Y
-19.4
Median 5Y
-19.4
Industry
11
vs History
52
vs Industry
37
Median 3Y
1
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

NOK Competitors Multiples
Nok Airlines PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Nok Airlines PCL
SET:NOK
447.5m THB 0 0.2 -46.9 -12.5
US
Delta Air Lines Inc
NYSE:DAL
37B USD 0.6 8.2 8 8
US
United Airlines Holdings Inc
NASDAQ:UAL
28.7B USD 0.5 7.9 6.8 6.8
IN
Interglobe Aviation Ltd
NSE:INDIGO
2.3T INR 2.8 31.6 12.1 21.7
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
UK
International Consolidated Airlines Group SA
LSE:IAG
18B GBP 0.5 7.2 105.9 161.7
US
Southwest Airlines Co
NYSE:LUV
21.3B USD 0.8 39 8 35.1
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
CN
Air China Ltd
SSE:601111
130.7B CNY 0.8 -215.4 -171.1 -171.1
SG
Singapore Airlines Ltd
SGX:C6L
21.6B SGD 1.1 7.8 5.6 13.4
CN
China Southern Airlines Co Ltd
SSE:600029
105.1B CNY 0.6 -32.9 60.2 60.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
N
Nok Airlines PCL
SET:NOK
Average EV/EBITDA: 26.4
Negative Multiple: -46.9
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
8
6%
1.3
US
United Airlines Holdings Inc
NASDAQ:UAL
6.8
7%
1
IN
Interglobe Aviation Ltd
NSE:INDIGO
12.1
13%
0.9
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
105.9
7%
15.1
US
Southwest Airlines Co
NYSE:LUV
8
29%
0.3
IE
R
Ryanair Holdings PLC
LSE:RYA
4.5
10%
0.4
CN
Air China Ltd
SSE:601111
Negative Multiple: -171.1 N/A N/A
SG
Singapore Airlines Ltd
SGX:C6L
5.6
1%
5.6
CN
China Southern Airlines Co Ltd
SSE:600029
60.2
103%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
N
Nok Airlines PCL
SET:NOK
Average EV/EBIT: 39.2
Negative Multiple: -12.5
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
8
6%
1.3
US
United Airlines Holdings Inc
NASDAQ:UAL
6.8
7%
1
IN
Interglobe Aviation Ltd
NSE:INDIGO
21.7
11%
2
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
161.7
7%
23.1
US
Southwest Airlines Co
NYSE:LUV
35.1
94%
0.4
IE
R
Ryanair Holdings PLC
LSE:RYA
6.8
11%
0.6
CN
Air China Ltd
SSE:601111
Negative Multiple: -171.1 N/A N/A
SG
Singapore Airlines Ltd
SGX:C6L
13.4
-3%
N/A
CN
China Southern Airlines Co Ltd
SSE:600029
60.2
53%
1.1