PLANB Relative Valuation - Plan B Media PCL

Watchlist Manager

Watchlist

Price: 5.1 THB -1.92%

Market Cap: 22B THB

Section:

Relative Value

The Relative Value of one PLANB stock under the Base Case scenario is 8.59 THB. Compared to the current market price of 5.1 THB, Plan B Media PCL is Undervalued by 41%.

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?

PLANB Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

2.3

P/S

vs History	95
vs Industry	28

Median 5Y

4.8

Industry

1.6

Forward

2.3

More Details

20.6

P/E

vs History	95
vs Industry	19

Median 5Y

50.1

Industry

18.5

Forward

17.7

More Details

5.9

P/OCF

vs History	95
vs Industry	40

Median 5Y

11.1

Industry

11.5

More Details

37.1

P/FCFE

vs History	49
vs Industry	8

Median 5Y

37.4

Industry

15.9

More Details

2.3

P/B

vs History	95
vs Industry	27

Median 5Y

4.2

Industry

1.8

More Details

2.6

EV/S

vs History	95
vs Industry	25

Median 5Y

5.3

Industry

1.7

Forward

2.5

More Details

8.3

EV/GP

vs History	95
vs Industry	18

Median 5Y

20.7

Industry

3.6

More Details

5.6

EV/EBITDA

vs History	95
vs Industry	37

Median 5Y

10.5

Industry

9.1

Forward

5.2

More Details

13.4

EV/EBIT

vs History	95
vs Industry	22

Median 5Y

35.6

Industry

Forward

13.1

More Details

6.6

EV/OCF

vs History	95
vs Industry	37

Median 5Y

12.1

Industry

10.9

More Details

9.7

EV/FCFF

vs History	95
vs Industry	32

Median 5Y

20.3

Industry

13.5

More Details

1.6

EV/IC

vs History	95
vs Industry	30

Median 5Y

2.7

Industry

1.5

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	P	Plan B Media PCL SET:PLANB	21.9B THB	2.3	20.6	5.6	13.4
FR		Publicis Groupe SA PAR:PUB	21.1B EUR	1.3	12.7	6.6	8.8
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	108.5B CNY	8.8	20.7	18.4	18.4
UK		Informa PLC LSE:INF	11.1B GBP	3.1	37.4	12	19
US		Omnicom Group Inc NYSE:OMC	13.8B USD	0.9	10	5.9	6.5
US		Interpublic Group of Companies Inc NYSE:IPG	9B USD	0.9	18.3	6.1	7.2
UK		WPP PLC LSE:WPP	4.5B GBP	0.3	8.3	4.1	5.6
JP		CyberAgent Inc TSE:4751	781.5B JPY	1	35.1	12.5	15
JP		Dentsu Group Inc TSE:4324	743.9B JPY	0.5	-3.9	3.8	6.2
FR		JCDecaux SE PAR:DEC	3.2B EUR	0.9	12.5	4.3	13.4
FR		JCDecaux SA OTC:JCDXF	3.7B USD	0.9	12.3	4.2	13.2

				Revenue Growth	P/S to Growth
TH	P	Plan B Media PCL SET:PLANB	Average P/S: 1.9 2.3	6%	0.4
FR		Publicis Groupe SA PAR:PUB	1.3	2%	0.7
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	8.8	6%	1.5
UK		Informa PLC LSE:INF	3.1	9%	0.3
US		Omnicom Group Inc NYSE:OMC	0.9	4%	0.2
US		Interpublic Group of Companies Inc NYSE:IPG	0.9	-4%	N/A
UK		WPP PLC LSE:WPP	0.3	-5%	N/A
JP		CyberAgent Inc TSE:4751	1	7%	0.1
JP		Dentsu Group Inc TSE:4324	0.5	2%	0.3
FR		JCDecaux SE PAR:DEC	0.9	7%	0.1
FR		JCDecaux SA OTC:JCDXF	0.9	7%	0.1

				Earnings Growth	PEG
TH	P	Plan B Media PCL SET:PLANB	Average P/E: 18.8 20.6	18%	1.1
FR		Publicis Groupe SA PAR:PUB	12.7	10%	1.3
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	20.7	N/A	N/A
UK		Informa PLC LSE:INF	37.4	46%	0.8
US		Omnicom Group Inc NYSE:OMC	10	9%	1.1
US		Interpublic Group of Companies Inc NYSE:IPG	18.3	18%	1
UK		WPP PLC LSE:WPP	8.3	-28%	N/A
JP		CyberAgent Inc TSE:4751	35.1	26%	1.4
JP		Dentsu Group Inc TSE:4324	Negative Multiple: -3.9	N/A	N/A
FR		JCDecaux SE PAR:DEC	12.5	6%	2.1
FR		JCDecaux SA OTC:JCDXF	12.3	6%	2

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	163.7 USD 0.44%
	Berkshire Hathaway Inc NYSE:BRK.A	710 978.5 USD 0.21%
	Bank of America Corp NYSE:BAC	47.32 USD 0.64%
	Mastercard Inc NYSE:MA	552.66 USD -0.53%
	UnitedHealth Group Inc NYSE:UNH	282.65 USD -1.88%
	Exxon Mobil Corp NYSE:XOM	107.77 USD -3.48%

	Franklin Covey Co NYSE:FC	19.33 USD -3.3%
	Mohawk Industries Inc NYSE:MHK	111.17 USD -0.07%
	Ardmore Shipping Corp NYSE:ASC	9.99 USD -0.89%
	ASGN Inc NYSE:ASGN	48.41 USD -2.24%
	Skyworks Solutions Inc NASDAQ:SWKS	72.765 USD 0.78%
	Weatherford International PLC NASDAQ:WFRD	53.57 USD -0.25%

	Johnson & Johnson NYSE:JNJ	163.7 USD 0.44%
	Bank of America Corp NYSE:BAC	47.32 USD 0.64%
	Mastercard Inc NYSE:MA	552.66 USD -0.53%
	Salesforce Inc NYSE:CRM	262.38 USD 0.96%
	Abbvie Inc NYSE:ABBV	189.26 USD -1.12%
	Home Depot Inc NYSE:HD	359.4 USD 0.1%

	Monolithic Power Systems Inc NASDAQ:MPWR	725.24 USD 1.64%
	NVIDIA Corp NASDAQ:NVDA	172.41 USD -0.34%
	Pro Medicus Ltd ASX:PME	327.98 AUD -0.76%
P	Plover Bay Technologies Ltd HKEX:1523	6.1 HKD 0.83%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD
	Alfa Financial Software Holdings PLC LSE:ALFA	222.5 GBX 0.23%

Plan B Media PCL
SET:PLANB

Relative Value

Valuation Multiples

Multiples Across Competitors

PLANB Competitors Multiples
Plan B Media PCL Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
TH	P	Plan B Media PCL SET:PLANB	Average EV/EBITDA: 7.6 5.6	7%	0.8
FR		Publicis Groupe SA PAR:PUB	6.6	3%	2.2
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	18.4	14%	1.3
UK		Informa PLC LSE:INF	12	12%	1
US		Omnicom Group Inc NYSE:OMC	5.9	4%	1.5
US		Interpublic Group of Companies Inc NYSE:IPG	6.1	2%	3
UK		WPP PLC LSE:WPP	4.1	4%	1
JP		CyberAgent Inc TSE:4751	12.5	9%	1.4
JP		Dentsu Group Inc TSE:4324	3.8	3%	1.3
FR		JCDecaux SE PAR:DEC	4.3	-11%	N/A
FR		JCDecaux SA OTC:JCDXF	4.2	-11%	N/A

				EBIT Growth	EV/EBIT to Growth
TH	P	Plan B Media PCL SET:PLANB	Average EV/EBIT: 11.5 13.4	11%	1.2
FR		Publicis Groupe SA PAR:PUB	8.8	6%	1.5
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	18.4	8%	2.3
UK		Informa PLC LSE:INF	19	22%	0.9
US		Omnicom Group Inc NYSE:OMC	6.5	4%	1.6
US		Interpublic Group of Companies Inc NYSE:IPG	7.2	2%	3.6
UK		WPP PLC LSE:WPP	5.6	8%	0.7
JP		CyberAgent Inc TSE:4751	15	17%	0.9
JP		Dentsu Group Inc TSE:4324	6.2	N/A	N/A
FR		JCDecaux SE PAR:DEC	13.4	6%	2.2
FR		JCDecaux SA OTC:JCDXF	13.2	6%	2.2

	Salesforce Inc NYSE:CRM	262.38 USD 0.96%
	Accenture PLC NYSE:ACN	282.44 USD -0.09%
	ServiceNow Inc NYSE:NOW	963.4 USD 0.44%
	Spotify Technology SA NYSE:SPOT	695.48 USD -3.53%
	EOG Resources Inc NYSE:EOG	117.68 USD -0.63%
	Applied Materials Inc NASDAQ:AMAT	190.44 USD -1.08%

52 Week Range	4.14 8.6
Price Target

Plan B Media PCL SET:PLANB

Relative Value

Valuation Multiples

Multiples Across Competitors

PLANB Competitors Multiples Plan B Media PCL Competitors

See Also

Company

Help

Tools

Stocks

Plan B Media PCL
SET:PLANB

PLANB Competitors Multiples
Plan B Media PCL Competitors