O

One Enterprise PCL
SET:ONEE

Watchlist Manager
One Enterprise PCL
SET:ONEE
Watchlist
Price: 2.08 THB -0.95% Market Closed
Market Cap: 5B THB

Relative Value

The Relative Value of one ONEE stock under the Base Case scenario is 3.89 THB. Compared to the current market price of 2.08 THB, One Enterprise PCL is Undervalued by 47%.

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.

ONEE Relative Value
Base Case
3.89 THB
Undervaluation 47%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
57
Median 3Y
1.7
Median 5Y
1.8
Industry
1.5
Forward
0.7
vs History
93
vs Industry
28
Median 3Y
22.4
Median 5Y
23
Industry
17.7
Forward
11.3
vs History
93
vs Industry
41
Median 3Y
18.7
Median 5Y
18
Industry
11.1
vs History
60
vs Industry
31
Median 3Y
14.3
Median 5Y
13.9
Industry
15.5
vs History
93
vs Industry
59
Median 3Y
1.6
Median 5Y
1.6
Industry
1.8
vs History
93
vs Industry
63
Median 3Y
1.5
Median 5Y
1.6
Industry
1.6
Forward
0.4
vs History
93
vs Industry
55
Median 3Y
3.7
Median 5Y
4.1
Industry
3.4
vs History
93
vs Industry
54
Median 3Y
4.6
Median 5Y
4.9
Industry
8.7
Forward
1.6
vs History
93
vs Industry
35
Median 3Y
15.5
Median 5Y
16.7
Industry
12.4
Forward
7.4
vs History
93
vs Industry
45
Median 3Y
15.7
Median 5Y
15.5
Industry
10.8
vs History
93
vs Industry
38
Median 3Y
24.1
Median 5Y
21.2
Industry
13.4
vs History
93
vs Industry
58
Median 3Y
1.4
Median 5Y
1.6
Industry
1.4

Multiples Across Competitors

ONEE Competitors Multiples
One Enterprise PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
One Enterprise PCL
SET:ONEE
5B THB 0.7 13.5 1.5 6.5
US
Netflix Inc
NASDAQ:NFLX
521B USD 13 56.2 19.6 47.3
US
Walt Disney Co
NYSE:DIS
208.7B USD 2.2 23.4 12.7 17.5
LU
Spotify Technology SA
NYSE:SPOT
137.6B USD 7.4 103.1 61.8 66.1
NL
Universal Music Group NV
AEX:UMG
49.4B EUR 4.2 23.7 23.4 28.8
US
TKO Group Holdings Inc
NYSE:TKO
32.1B USD 24 189.7 92.2 121.9
US
Live Nation Entertainment Inc
NYSE:LYV
31.7B USD 1.4 45.7 16.9 24.6
CN
Tencent Music Entertainment Group
NYSE:TME
26.8B USD 6.7 20.3 21.7 21.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.8B USD 0.6 -2.3 2.7 68.4
FR
Bollore SE
PAR:BOL
15.7B EUR 5 8.6 12.2 -35
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
O
One Enterprise PCL
SET:ONEE
Average EV/EBIT: 44.8
6.5
-6%
N/A
US
Netflix Inc
NASDAQ:NFLX
47.3
22%
2.2
US
Walt Disney Co
NYSE:DIS
17.5
19%
0.9
LU
Spotify Technology SA
NYSE:SPOT
66.1
42%
1.6
NL
Universal Music Group NV
AEX:UMG
28.8
18%
1.6
US
TKO Group Holdings Inc
NYSE:TKO
121.9
51%
2.4
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
18%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.7
23%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.4
51%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -35 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A