PYLON Relative Valuation - Pylon PCL

Watchlist Manager

Watchlist

Price: 2.72 THB 1.49% Market Closed

Market Cap: ฿2B

Relative Value

The Relative Value of one PYLON stock under the Base Case scenario is 2.46 THB. Compared to the current market price of 2.72 THB, Pylon PCL is Overvalued by 10%.

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?

PYLON Relative Value

Base Case

Overvaluation 10%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	P	Pylon PCL SET:PYLON	2B THB	1.7	15.5	7.1	10.1
FR		Vinci SA PAR:DG	74.5B EUR	1	15.7	7.2	10.5
US		Quanta Services Inc NYSE:PWR	76.7B USD	2.8	75.3	34.1	53.6
IN		Larsen & Toubro Ltd NSE:LT	5.7T INR	2	35	20.9	24.5
IN		Larsen and Toubro Ltd F:LTO	51.7B EUR	2	34.2	20.6	24.1
ES		Ferrovial SA MAD:FER	43.6B EUR	4.9	13.7	40.2	59.9
NL		Ferrovial SE AEX:FER	43.5B EUR	4.8	13.5	41.5	61.8
US		Comfort Systems USA Inc NYSE:FIX	45.4B USD	5.5	54.3	35.7	40.2
US		EMCOR Group Inc NYSE:EME	34.9B USD	2.1	30.8	20.1	22.4
DE	H	Hochtief AG XETRA:HOT	27.9B EUR	0.7	32.8	14.4	21.3
CN	C	China State Construction Engineering Corp Ltd SSE:601668	211.1B CNY	0.1	4.8	10.8	10.8

				Revenue Growth	P/S to Growth
TH	P	Pylon PCL SET:PYLON	Average P/S: 2.5 1.7	24%	0.1
FR		Vinci SA PAR:DG	1	4%	0.3
US		Quanta Services Inc NYSE:PWR	2.8	15%	0.2
IN		Larsen & Toubro Ltd NSE:LT	2	16%	0.1
IN		Larsen and Toubro Ltd F:LTO	2	16%	0.1
ES		Ferrovial SA MAD:FER	4.9	4%	1.2
NL		Ferrovial SE AEX:FER	4.8	4%	1.2
US		Comfort Systems USA Inc NYSE:FIX	5.5	17%	0.3
US		EMCOR Group Inc NYSE:EME	2.1	10%	0.2
DE	H	Hochtief AG XETRA:HOT	0.7	13%	0.1
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	3%	0

				Earnings Growth	PEG
TH	P	Pylon PCL SET:PYLON	Average P/E: 29.6 15.5	643%	0
FR		Vinci SA PAR:DG	15.7	8%	2
US		Quanta Services Inc NYSE:PWR	75.3	34%	2.2
IN		Larsen & Toubro Ltd NSE:LT	35	21%	1.7
IN		Larsen and Toubro Ltd F:LTO	34.2	21%	1.6
ES		Ferrovial SA MAD:FER	13.7	-34%	N/A
NL		Ferrovial SE AEX:FER	13.5	-34%	N/A
US		Comfort Systems USA Inc NYSE:FIX	54.3	34%	1.6
US		EMCOR Group Inc NYSE:EME	30.8	11%	2.8
DE	H	Hochtief AG XETRA:HOT	32.8	15%	2.2
CN	C	China State Construction Engineering Corp Ltd SSE:601668	4.8	4%	1.2

				EBITDA Growth	EV/EBITDA to Growth
TH	P	Pylon PCL SET:PYLON	Average EV/EBITDA: 23 7.1	68%	0.1
FR		Vinci SA PAR:DG	7.2	6%	1.2
US		Quanta Services Inc NYSE:PWR	34.1	21%	1.6
IN		Larsen & Toubro Ltd NSE:LT	20.9	18%	1.2
IN		Larsen and Toubro Ltd F:LTO	20.6	18%	1.1
ES		Ferrovial SA MAD:FER	40.2	9%	4.5
NL		Ferrovial SE AEX:FER	41.5	9%	4.6
US		Comfort Systems USA Inc NYSE:FIX	35.7	25%	1.4
US		EMCOR Group Inc NYSE:EME	20.1	11%	1.8
DE	H	Hochtief AG XETRA:HOT	14.4	5%	2.9
CN	C	China State Construction Engineering Corp Ltd SSE:601668	10.8	11%	1

				EBIT Growth	EV/EBIT to Growth
TH	P	Pylon PCL SET:PYLON	Average EV/EBIT: 30.8 10.1	N/A	N/A
FR		Vinci SA PAR:DG	10.5	7%	1.5
US		Quanta Services Inc NYSE:PWR	53.6	24%	2.2
IN		Larsen & Toubro Ltd NSE:LT	24.5	21%	1.2
IN		Larsen and Toubro Ltd F:LTO	24.1	21%	1.1
ES		Ferrovial SA MAD:FER	59.9	12%	5
NL		Ferrovial SE AEX:FER	61.8	12%	5.1
US		Comfort Systems USA Inc NYSE:FIX	40.2	29%	1.4
US		EMCOR Group Inc NYSE:EME	22.4	11%	2
DE	H	Hochtief AG XETRA:HOT	21.3	6%	3.6
CN	C	China State Construction Engineering Corp Ltd SSE:601668	10.8	7%	1.5

Pylon PCL
SET:PYLON

Relative Value

Valuation Multiples

Multiples Across Competitors

PYLON Competitors Multiples
Pylon PCL Competitors

See Also

Company

Help

Tools

Stocks

Pylon PCL SET:PYLON

Relative Value

Valuation Multiples

Multiples Across Competitors

PYLON Competitors Multiples Pylon PCL Competitors

See Also

Company

Help

Tools

Stocks

Pylon PCL
SET:PYLON

PYLON Competitors Multiples
Pylon PCL Competitors