N

Nawarat Patanakarn PCL
SET:NWR

Watchlist Manager
Nawarat Patanakarn PCL
SET:NWR
Watchlist
Price: 0.04 THB
Market Cap: 103.4m THB
Section:
 

Relative Value

The Relative Value of one NWR stock under the Base Case scenario is 1.38 THB. Compared to the current market price of 0.04 THB, Nawarat Patanakarn PCL is Undervalued by 97%.

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.

NWR Relative Value
Base Case
1.38 THB
Undervaluation 97%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

0
P/S
P/S
Price to Sales
0
vs History
93
vs Industry
98
Median 3Y
0.1
Median 5Y
0.2
Industry
0.9
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
15
Median 3Y
-0.3
Median 5Y
-1.8
Industry
16
More Details
0.2
P/OCF
P/OCF
Price to OCF
0.2
vs History
61
vs Industry
66
Median 3Y
0.4
Median 5Y
0.7
Industry
9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.5
Industry
15
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
78
Median 3Y
0.5
Median 5Y
0.7
Industry
1.3
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
50
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
9
Median 3Y
7.7
Median 5Y
9.4
Industry
5.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
6
Median 3Y
-2.4
Median 5Y
-2.4
Industry
10
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
22
Median 3Y
-3.3
Median 5Y
-3.3
Industry
12.7
More Details
7.6
EV/OCF
EV/OCF
Enterprise Value to OCF
7.6
vs History
52
vs Industry
29
Median 3Y
7.6
Median 5Y
8.8
Industry
10.4
More Details
8.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
8.6
vs History
47
vs Industry
3
Median 3Y
8.6
Median 5Y
8.6
Industry
12.8
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
12
vs Industry
69
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
More Details

Multiples Across Competitors

NWR Competitors Multiples
Nawarat Patanakarn PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Nawarat Patanakarn PCL
SET:NWR
103.4m THB 0 -0.1 -4.8 -3.3
FR
Vinci SA
PAR:DG
67.5B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
65.6B USD 2.4 64.4 29.5 46.3
IN
Larsen & Toubro Ltd
NSE:LT
5.7T INR 2.1 34.8 21.9 25.9
IN
Larsen and Toubro Ltd
F:LTO
51B EUR 2 32.8 20.8 24.5
ES
Ferrovial SA
MAD:FER
39.8B EUR 4.3 11.8 33.8 49.8
NL
Ferrovial SE
AEX:FER
39.9B EUR 4.3 11.9 33.9 49.9
US
Comfort Systems USA Inc
NYSE:FIX
35.4B USD 4.3 42.3 27.7 31.2
DE
Hochtief AG
XETRA:HOT
25.9B EUR 0.7 30.4 13.3 19.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
212.4B CNY 0.1 4.8 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
28.6B USD 1.8 25.3 16.4 18.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
N
Nawarat Patanakarn PCL
SET:NWR
Average EV/EBITDA: 21.5
Negative Multiple: -4.8 		N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29.5
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.9
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
20.8
18%
1.2
ES
Ferrovial SA
MAD:FER
33.8
9%
3.8
NL
Ferrovial SE
AEX:FER
33.9
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
27.7
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
13.3
5%
2.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.4
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
N
Nawarat Patanakarn PCL
SET:NWR
Average EV/EBIT: 28.6
Negative Multiple: -3.3 		N/A N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
46.3
23%
2
IN
Larsen & Toubro Ltd
NSE:LT
25.9
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.5
21%
1.2
ES
Ferrovial SA
MAD:FER
49.8
12%
4.1
NL
Ferrovial SE
AEX:FER
49.9
12%
4.2
US
Comfort Systems USA Inc
NYSE:FIX
31.2
26%
1.2
DE
H
Hochtief AG
XETRA:HOT
19.7
6%
3.3
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
US
EMCOR Group Inc
NYSE:EME
18.3
11%
1.7

See Also

Summary
NWR intrinsic value, competitors valuation, and company profile.
DCF Valuation
NWR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NWR stock valuation using valuation multiples.
Wall Street Estimates
NWR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NWR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 307,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.