P

Pilatus Marine PCL
SET:PLT

Watchlist Manager
Pilatus Marine PCL
SET:PLT
Watchlist
Price: 0.61 THB 1.67% Market Closed
Market Cap: 585.6m THB

Relative Value

The Relative Value of one PLT stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.61 THB, Pilatus Marine 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.

PLT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
63
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
vs History
80
vs Industry
20
Median 3Y
10.9
Median 5Y
10.9
Industry
12
vs History
80
vs Industry
42
Median 3Y
2.6
Median 5Y
2.6
Industry
5.1
vs History
vs Industry
26
Median 3Y
-13.7
Median 5Y
-13.7
Industry
10.9
vs History
83
vs Industry
58
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3
vs History
64
vs Industry
62
Median 3Y
1
Median 5Y
1
Industry
2.1
vs History
64
vs Industry
34
Median 3Y
6.2
Median 5Y
6.2
Industry
5.2
vs History
70
vs Industry
43
Median 3Y
3.5
Median 5Y
3.5
Industry
6.7
vs History
64
vs Industry
25
Median 3Y
9.4
Median 5Y
9.4
Industry
10
vs History
74
vs Industry
43
Median 3Y
3.3
Median 5Y
3.3
Industry
6.9
vs History
vs Industry
5
Median 3Y
-4.4
Median 5Y
-4.4
Industry
11.5
vs History
87
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
1

Multiples Across Competitors

PLT Competitors Multiples
Pilatus Marine PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Pilatus Marine PCL
SET:PLT
585.6m THB 0.6 9.4 3.1 8.2
CA
Enbridge Inc
TSX:ENB
140.2B CAD 2.2 25 14.6 22.2
US
Williams Companies Inc
NYSE:WMB
71.2B USD 6.2 30.1 15.5 24.6
US
Enterprise Products Partners LP
NYSE:EPD
69.1B USD 1.3 12.1 10.7 14.6
US
Kinder Morgan Inc
NYSE:KMI
58.9B USD 3.6 21.7 13.1 20.2
CA
TC Energy Corp
TSX:TRP
78B CAD 6.3 23 15.9 23.2
US
Energy Transfer LP
NYSE:ET
56.3B USD 0.7 13 7.8 12.5
US
MPLX LP
NYSE:MPLX
54.6B USD 4.3 11.4 10.8 13.3
US
ONEOK Inc
NYSE:OKE
45.1B USD 1.4 13.5 10.3 12.9
US
Cheniere Energy Inc
NYSE:LNG
41.2B USD 2.2 10.3 7.5 8.8
US
Targa Resources Corp
NYSE:TRGP
38.4B USD 2.2 23.8 11.9 17.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
P
Pilatus Marine PCL
SET:PLT
Average EV/EBITDA: 11
3.1
N/A N/A
CA
Enbridge Inc
TSX:ENB
14.6
14%
1
US
Williams Companies Inc
NYSE:WMB
15.5
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.1
11%
1.2
CA
TC Energy Corp
TSX:TRP
15.9
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
US
MPLX LP
NYSE:MPLX
10.8
8%
1.4
US
ONEOK Inc
NYSE:OKE
10.3
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.5
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
11.9
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
P
Pilatus Marine PCL
SET:PLT
Average EV/EBIT: 16.2
8.2
N/A N/A
CA
Enbridge Inc
TSX:ENB
22.2
17%
1.3
US
Williams Companies Inc
NYSE:WMB
24.6
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.6
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.2
10%
2
CA
TC Energy Corp
TSX:TRP
23.2
16%
1.5
US
Energy Transfer LP
NYSE:ET
12.5
7%
1.8
US
MPLX LP
NYSE:MPLX
13.3
7%
1.9
US
ONEOK Inc
NYSE:OKE
12.9
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
8.8
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
17.7
15%
1.2