PLANB Relative Valuation - Plan B Media PCL

Watchlist Manager

Watchlist

Price: 5.1 THB

Market Cap: 22B THB

Section:

Relative Value

The Relative Value of one PLANB stock under the Base Case scenario is hidden THB. Compared to the current market price of 5.1 THB, Plan B Media 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.

What is Relative Valuation?

How is Relative Value calculated?

PLANB Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

2.3

P/S

vs History	95
vs Industry	28

Median 5Y

4.8

Industry

1.5

Forward

2.3

More Details

20.6

P/E

vs History	95
vs Industry	19

Median 5Y

50.1

Industry

18.3

Forward

17.7

More Details

5.9

P/OCF

vs History	95
vs Industry	40

Median 5Y

11.1

Industry

11.4

More Details

37.1

P/FCFE

vs History	49
vs Industry	8

Median 5Y

37.1

Industry

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

1.6

Forward

2.5

More Details

8.3

EV/GP

vs History	95
vs Industry	18

Median 5Y

20.7

Industry

3.5

More Details

5.6

EV/EBITDA

vs History	95
vs Industry	37

Median 5Y

10.5

Industry

Forward

5.2

More Details

13.4

EV/EBIT

vs History	95
vs Industry	22

Median 5Y

35.6

Industry

12.8

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	22.6B EUR	1.4	13.6	7.1	9.5
UK		Informa PLC LSE:INF	10.7B GBP	3	36.1	11.7	18.5
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	105.1B CNY	8.5	20	17.8	17.8
US		Omnicom Group Inc NYSE:OMC	14.6B USD	0.9	10.1	6.7	7.4
US		Interpublic Group of Companies Inc NYSE:IPG	9.5B USD	0.9	19.2	6.4	7.5
UK		WPP PLC LSE:WPP	5.7B GBP	0.4	10.4	4.7	6.4
JP		Dentsu Group Inc TSE:4324	802.9B JPY	0.6	-4.2	4.1	6.7
JP		CyberAgent Inc TSE:4751	782.5B JPY	1	35.2	12.6	15
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	12.2	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	1.4	2%	0.7
UK		Informa PLC LSE:INF	3	9%	0.3
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	8.5	6%	1.4
US		Omnicom Group Inc NYSE:OMC	0.9	3%	0.3
US		Interpublic Group of Companies Inc NYSE:IPG	0.9	-4%	N/A
UK		WPP PLC LSE:WPP	0.4	-5%	N/A
JP		Dentsu Group Inc TSE:4324	0.6	2%	0.3
JP		CyberAgent Inc TSE:4751	1	7%	0.1
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: 19 20.6	18%	1.1
FR		Publicis Groupe SA PAR:PUB	13.6	10%	1.4
UK		Informa PLC LSE:INF	36.1	46%	0.8
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	20	N/A	N/A
US		Omnicom Group Inc NYSE:OMC	10.1	8%	1.3
US		Interpublic Group of Companies Inc NYSE:IPG	19.2	17%	1.1
UK		WPP PLC LSE:WPP	10.4	-28%	N/A
JP		Dentsu Group Inc TSE:4324	Negative Multiple: -4.2	N/A	N/A
JP		CyberAgent Inc TSE:4751	35.2	26%	1.4
FR		JCDecaux SE PAR:DEC	12.5	6%	2.1
FR		JCDecaux SA OTC:JCDXF	12.2	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

P	Plan B Media PCL SET:PLANB	5.1 THB
	CLP Holdings Ltd HKEX:2	66.25 HKD -0.3%
	Quanex Building Products Corp NYSE:NX	20.51 USD -2.29%
	Swire Pacific Ltd HKEX:19	70.8 HKD 0.35%
	Krispy Kreme Inc NASDAQ:DNUT	3.32 USD -3.49%
S	Suominen Oyj OMXH:SUY1V	1.92 EUR

	Johnson & Johnson NYSE:JNJ	156.01 USD 0.29%
	Berkshire Hathaway Inc NYSE:BRK.A	727 455 USD 0.97%
	Bank of America Corp NYSE:BAC	48.93 USD 0.45%
	Mastercard Inc NYSE:MA	569.24 USD 1.37%
	UnitedHealth Group Inc NYSE:UNH	308.55 USD 0.32%
	Exxon Mobil Corp NYSE:XOM	112.2 USD 1.04%

	Franklin Covey Co NYSE:FC	22.1 USD -8.56%
	Mohawk Industries Inc NYSE:MHK	110.84 USD -0.4%
	Ardmore Shipping Corp NYSE:ASC	10.25 USD 0.49%
	ASGN Inc NYSE:ASGN	52.84 USD 1.23%
	Skyworks Solutions Inc NASDAQ:SWKS	78.76 USD 0.74%
	Weatherford International PLC NASDAQ:WFRD	54.15 USD -2.11%

	Johnson & Johnson NYSE:JNJ	156.01 USD 0.29%
	Bank of America Corp NYSE:BAC	48.93 USD 0.45%
	Mastercard Inc NYSE:MA	569.24 USD 1.37%
	Salesforce Inc NYSE:CRM	272.15 USD 1.09%
	Abbvie Inc NYSE:ABBV	189.28 USD -0.77%
	Home Depot Inc NYSE:HD	371.68 USD -0.05%

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: 7.7 5.6	7%	0.8
FR		Publicis Groupe SA PAR:PUB	7.1	3%	2.4
UK		Informa PLC LSE:INF	11.7	12%	1
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	17.8	14%	1.3
US		Omnicom Group Inc NYSE:OMC	6.7	4%	1.7
US		Interpublic Group of Companies Inc NYSE:IPG	6.4	2%	3.2
UK		WPP PLC LSE:WPP	4.7	4%	1.2
JP		Dentsu Group Inc TSE:4324	4.1	3%	1.4
JP		CyberAgent Inc TSE:4751	12.6	9%	1.4
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: 11.7 13.4	11%	1.2
FR		Publicis Groupe SA PAR:PUB	9.5	6%	1.6
UK		Informa PLC LSE:INF	18.5	22%	0.8
CN	F	Focus Media Information Technology Co Ltd SZSE:002027	17.8	8%	2.2
US		Omnicom Group Inc NYSE:OMC	7.4	4%	1.8
US		Interpublic Group of Companies Inc NYSE:IPG	7.5	2%	3.8
UK		WPP PLC LSE:WPP	6.4	8%	0.8
JP		Dentsu Group Inc TSE:4324	6.7	N/A	N/A
JP		CyberAgent Inc TSE:4751	15	17%	0.9
FR		JCDecaux SE PAR:DEC	13.4	6%	2.2
FR		JCDecaux SA OTC:JCDXF	13.2	6%	2.2

	Arista Networks Inc NYSE:ANET	102.52 USD 1.37%
	Deckers Outdoor Corp NYSE:DECK	106.2 USD -0.06%
	Visa Inc NYSE:V	358.86 USD 1.31%
	Texas Pacific Land Corp NYSE:TPL	1 075.97 USD 0.38%
	KLA Corp NASDAQ:KLAC	924.58 USD 0.38%
	Manhattan Associates Inc NASDAQ:MANH	199.93 USD 0.61%

	Salesforce Inc NYSE:CRM	272.15 USD 1.09%
	Accenture PLC NYSE:ACN	304.78 USD 0.82%
	ServiceNow Inc NYSE:NOW	1 044.69 USD 3.46%
	Spotify Technology SA NYSE:SPOT	725.05 USD 2.19%
	EOG Resources Inc NYSE:EOG	123.15 USD 0.22%
	Applied Materials Inc NASDAQ:AMAT	191.05 USD 0.55%

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