PREB Relative Valuation - Pre-Built PCL

Watchlist Manager

Watchlist

Price: 3.52 THB 2.92%

Market Cap: 1.1B THB

Section:

Relative Value

The Relative Value of one PREB stock under the Base Case scenario is 6.08 THB. Compared to the current market price of 3.52 THB, Pre-Built PCL is Undervalued by 42%.

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?

PREB Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.2

P/S

vs History	96
vs Industry	81

Median 5Y

0.4

Industry

0.9

More Details

8.9

P/E

vs History	61
vs Industry	51

Median 5Y

9.1

Industry

15.5

More Details

2.3

P/OCF

vs History	65
vs Industry	55

Median 5Y

Industry

More Details

Negative

P/FCFE

vs History
vs Industry	46

Median 5Y

3.8

Industry

13.2

More Details

0.4

P/B

vs History	96
vs Industry	77

Median 5Y

0.9

Industry

1.2

More Details

0.3

EV/S

vs History	95
vs Industry	77

Median 5Y

0.6

Industry

1.1

More Details

3.9

EV/GP

vs History	82
vs Industry	52

Median 5Y

4.7

Industry

5.3

More Details

11.6

EV/EBITDA

vs History	26
vs Industry	24

Median 5Y

7.7

Industry

9.5

More Details

EV/EBIT

vs History	14
vs Industry	8

Median 5Y

11.5

Industry

12.2

More Details

2.9

EV/OCF

vs History	63
vs Industry	51

Median 5Y

4.6

Industry

10.5

More Details

3.1

EV/FCFF

vs History	58
vs Industry	43

Median 5Y

4.5

Industry

13.3

More Details

0.3

EV/IC

vs History	96
vs Industry	82

Median 5Y

0.6

Industry

0.8

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	Pre-Built PCL SET:PREB	1.1B THB	0.2	8.9	11.6	33
FR		Vinci SA PAR:DG	70B EUR	1	14.4	6.9	10.1
US		Quanta Services Inc NYSE:PWR	58.6B USD	2.4	63.2	28.9	45.2
IN		Larsen & Toubro Ltd NSE:LT	4.8T INR	1.9	31.8	19.2	22.8
IN		Larsen and Toubro Ltd F:LTO	47.9B EUR	1.9	31.7	19.2	22.8
NL		Ferrovial SE AEX:FER	32.3B EUR	3.5	10	29.1	43.3
ES		Ferrovial SA MAD:FER	32.3B EUR	3.5	10	29	43.3
CN	C	China State Construction Engineering Corp Ltd SSE:601668	242.2B CNY	0.1	5.2	7.1	7.1
CA		WSP Global Inc TSX:WSP	37.2B CAD	2.2	53.2	18.8	27.7
US		EMCOR Group Inc NYSE:EME	25.4B USD	1.7	24.2	16.2	17.9
CN		China Communications Construction Co Ltd SSE:601800	145.7B CNY	0.2	6.8	15.4	15.4

				Revenue Growth	P/S to Growth
TH	P	Pre-Built PCL SET:PREB	Average P/S: 1.7 0.2	N/A	N/A
FR		Vinci SA PAR:DG	1	4%	0.2
US		Quanta Services Inc NYSE:PWR	2.4	13%	0.2
IN		Larsen & Toubro Ltd NSE:LT	1.9	16%	0.1
IN		Larsen and Toubro Ltd F:LTO	1.9	16%	0.1
NL		Ferrovial SE AEX:FER	3.5	4%	0.9
ES		Ferrovial SA MAD:FER	3.5	4%	0.9
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	3%	0
CA		WSP Global Inc TSX:WSP	2.2	0%	N/A
US		EMCOR Group Inc NYSE:EME	1.7	8%	0.2
CN		China Communications Construction Co Ltd SSE:601800	0.2	5%	0

				Earnings Growth	PEG
TH	P	Pre-Built PCL SET:PREB	Average P/E: 23.6 8.9	N/A	N/A
FR		Vinci SA PAR:DG	14.4	9%	1.6
US		Quanta Services Inc NYSE:PWR	63.2	32%	2
IN		Larsen & Toubro Ltd NSE:LT	31.8	20%	1.6
IN		Larsen and Toubro Ltd F:LTO	31.7	20%	1.6
NL		Ferrovial SE AEX:FER	10	-36%	N/A
ES		Ferrovial SA MAD:FER	10	-36%	N/A
CN	C	China State Construction Engineering Corp Ltd SSE:601668	5.2	3%	1.7
CA		WSP Global Inc TSX:WSP	53.2	34%	1.6
US		EMCOR Group Inc NYSE:EME	24.2	8%	3
CN		China Communications Construction Co Ltd SSE:601800	6.8	9%	0.8

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	163.75 USD -0.63%
	Berkshire Hathaway Inc NYSE:BRK.A	709 123.105 USD 0.2%
	Bank of America Corp NYSE:BAC	47.14 USD 2.41%
	Mastercard Inc NYSE:MA	553.9831 USD -0.28%
	UnitedHealth Group Inc NYSE:UNH	288.345 USD -1.42%
	Exxon Mobil Corp NYSE:XOM	111.865 USD -0.33%

	Franklin Covey Co NYSE:FC	20.06 USD 2.03%
	Mohawk Industries Inc NYSE:MHK	111.19 USD 2.07%
	Ardmore Shipping Corp NYSE:ASC	9.98 USD 1.63%
	ASGN Inc NYSE:ASGN	49.105 USD 2.2%
	Skyworks Solutions Inc NASDAQ:SWKS	71.855 USD -1.39%
	Weatherford International PLC NASDAQ:WFRD	54.015 USD 2.44%

	Johnson & Johnson NYSE:JNJ	163.75 USD -0.63%
	Bank of America Corp NYSE:BAC	47.14 USD 2.41%
	Mastercard Inc NYSE:MA	553.9831 USD -0.28%
	Salesforce Inc NYSE:CRM	258.54 USD 0.23%
	Abbvie Inc NYSE:ABBV	191.27 USD 0.36%
	Home Depot Inc NYSE:HD	359.85 USD 0.69%

	Monolithic Power Systems Inc NASDAQ:MPWR	714.14 USD 0.02%
	NVIDIA Corp NASDAQ:NVDA	173.225 USD 1.08%
	Pro Medicus Ltd ASX:PME	330.48 AUD 0.11%
P	Plover Bay Technologies Ltd HKEX:1523	6.05 HKD -1.47%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD
	Alfa Financial Software Holdings PLC LSE:ALFA	222.5 GBX 3.49%

Pre-Built PCL
SET:PREB

Relative Value

Valuation Multiples

Multiples Across Competitors

PREB Competitors Multiples
Pre-Built PCL Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
TH	P	Pre-Built PCL SET:PREB	Average EV/EBITDA: 18.3 11.6	N/A	N/A
FR		Vinci SA PAR:DG	6.9	6%	1.1
US		Quanta Services Inc NYSE:PWR	28.9	19%	1.5
IN		Larsen & Toubro Ltd NSE:LT	19.2	17%	1.1
IN		Larsen and Toubro Ltd F:LTO	19.2	17%	1.1
NL		Ferrovial SE AEX:FER	29.1	11%	2.6
ES		Ferrovial SA MAD:FER	29	11%	2.6
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.1	8%	0.9
CA		WSP Global Inc TSX:WSP	18.8	14%	1.3
US		EMCOR Group Inc NYSE:EME	16.2	8%	2
CN		China Communications Construction Co Ltd SSE:601800	15.4	23%	0.7

				EBIT Growth	EV/EBIT to Growth
TH	P	Pre-Built PCL SET:PREB	Average EV/EBIT: 26.2 33	N/A	N/A
FR		Vinci SA PAR:DG	10.1	7%	1.4
US		Quanta Services Inc NYSE:PWR	45.2	22%	2.1
IN		Larsen & Toubro Ltd NSE:LT	22.8	19%	1.2
IN		Larsen and Toubro Ltd F:LTO	22.8	19%	1.2
NL		Ferrovial SE AEX:FER	43.3	14%	3.1
ES		Ferrovial SA MAD:FER	43.3	14%	3.1
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.1	8%	0.9
CA		WSP Global Inc TSX:WSP	27.7	14%	2
US		EMCOR Group Inc NYSE:EME	17.9	6%	3
CN		China Communications Construction Co Ltd SSE:601800	15.4	15%	1

P	Pre-Built PCL SET:PREB	3.52 THB 2.92%
F	FFI Holdings Ltd ASX:FFI	4.49 AUD

	Salesforce Inc NYSE:CRM	258.54 USD 0.23%
	Accenture PLC NYSE:ACN	281.41 USD 0.62%
	ServiceNow Inc NYSE:NOW	962 USD -0.51%
	Spotify Technology SA NYSE:SPOT	721.04 USD 2.2%
	EOG Resources Inc NYSE:EOG	117.91 USD -0.75%
	Applied Materials Inc NASDAQ:AMAT	193.15 USD -0.85%

52 Week Range	3.38 5.45
Price Target

Pre-Built PCL SET:PREB

Relative Value

Valuation Multiples

Multiples Across Competitors

PREB Competitors Multiples Pre-Built PCL Competitors

See Also

Company

Help

Tools

Stocks

Pre-Built PCL
SET:PREB

PREB Competitors Multiples
Pre-Built PCL Competitors