Relative Value

The Relative Value of one PYLON stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.64 THB, Pylon 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.

PYLON Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
23
Median 3Y
1.6
Median 5Y
1.8
Industry
0.9
Forward
1.3
vs History
85
vs Industry
0
Median 3Y
25.4
Median 5Y
26.4
Industry
16.1
Forward
9.6
vs History
44
vs Industry
22
Median 3Y
12.1
Median 5Y
12.9
Industry
9.2
vs History
31
vs Industry
22
Median 3Y
7.8
Median 5Y
12.4
Industry
15
vs History
58
vs Industry
34
Median 3Y
1.8
Median 5Y
2.5
Industry
1.3
vs History
57
vs Industry
37
Median 3Y
1.2
Median 5Y
1.5
Industry
1.1
Forward
1
vs History
90
vs Industry
13
Median 3Y
9.6
Median 5Y
11
Industry
5.4
vs History
88
vs Industry
21
Median 3Y
9.4
Median 5Y
10.9
Industry
9.8
Forward
4.5
vs History
85
vs Industry
17
Median 3Y
17.3
Median 5Y
19
Industry
12.6
Forward
6
vs History
49
vs Industry
33
Median 3Y
9
Median 5Y
10.3
Industry
10.7
vs History
38
vs Industry
31
Median 3Y
6.9
Median 5Y
10
Industry
13.1
vs History
69
vs Industry
17
Median 3Y
2
Median 5Y
2.7
Industry
0.9

Multiples Across Competitors

PYLON Competitors Multiples
Pylon 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
Pylon PCL
SET:PYLON
2B THB 1.6 15 6.8 9.8
FR
Vinci SA
PAR:DG
67.2B EUR 0.9 14.1 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
69.6B USD 2.6 68.4 31.2 49
IN
Larsen & Toubro Ltd
NSE:LT
5.6T INR 2.1 34.2 21.5 25.4
IN
Larsen and Toubro Ltd
F:LTO
51.6B EUR 2 33.3 21 24.9
NL
Ferrovial SE
AEX:FER
40.6B EUR 4.3 12.1 34.4 50.6
ES
Ferrovial SA
MAD:FER
41.2B EUR 4.3 12 34.2 50.4
US
Comfort Systems USA Inc
NYSE:FIX
36.2B USD 4.3 43.2 28.3 31.8
CN
China State Construction Engineering Corp Ltd
SSE:601668
214.9B CNY 0.1 4.9 10.8 10.8
DE
Hochtief AG
XETRA:HOT
25.3B EUR 0.7 29.1 12.8 18.9
US
EMCOR Group Inc
NYSE:EME
28.6B USD 1.8 25.3 16.5 18.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
P
Pylon PCL
SET:PYLON
Average EV/EBITDA: 20.4
6.8
68%
0.1
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.2
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
21.5
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
21
18%
1.2
NL
Ferrovial SE
AEX:FER
34.4
10%
3.4
ES
Ferrovial SA
MAD:FER
34.2
10%
3.4
US
Comfort Systems USA Inc
NYSE:FIX
28.3
25%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
DE
H
Hochtief AG
XETRA:HOT
12.8
4%
3.2
US
EMCOR Group Inc
NYSE:EME
16.5
11%
1.5