R

Rojana Industrial Park PCL
SET:ROJNA

Watchlist Manager
Rojana Industrial Park PCL
SET:ROJNA
Watchlist
Price: 4.42 THB
Market Cap: 8.9B THB

Relative Value

The Relative Value of one ROJNA stock under the Base Case scenario is hidden THB. Compared to the current market price of 4.42 THB, Rojana Industrial Park 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.

ROJNA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
74
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
Forward
0.5
vs History
12
vs Industry
73
Median 3Y
10.3
Median 5Y
7.1
Industry
15.2
Forward
4.6
vs History
74
vs Industry
73
Median 3Y
2
Median 5Y
2.7
Industry
7.4
vs History
49
vs Industry
42
Median 3Y
3.6
Median 5Y
3.5
Industry
14.6
vs History
93
vs Industry
76
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
vs History
65
vs Industry
83
Median 3Y
0.8
Median 5Y
1
Industry
2.9
Forward
0.8
vs History
68
vs Industry
79
Median 3Y
4.1
Median 5Y
5.8
Industry
7.9
vs History
68
vs Industry
81
Median 3Y
3.3
Median 5Y
4.6
Industry
10.7
Forward
2.8
vs History
65
vs Industry
78
Median 3Y
5.5
Median 5Y
7.9
Industry
15.3
Forward
4.6
vs History
66
vs Industry
79
Median 3Y
2.8
Median 5Y
4.4
Industry
11.3
vs History
61
vs Industry
51
Median 3Y
3.2
Median 5Y
4.9
Industry
17
vs History
84
vs Industry
88
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9

Multiples Across Competitors

ROJNA Competitors Multiples
Rojana Industrial Park 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
Rojana Industrial Park PCL
SET:ROJNA
8.9B THB 0.5 14 3.3 5.5
US
Nextera Energy Inc
NYSE:NEE
165.6B USD 6.3 25.5 17.8 34.1
ES
Iberdrola SA
MAD:IBE
121.7B EUR 2.7 22.3 9.8 18.2
IT
Enel SpA
MIL:ENEL
94B EUR 0.8 9.4 5.5 7.7
US
Constellation Energy Corp
NASDAQ:CEG
100.6B USD 4.1 36.7 21.8 30.5
US
Southern Co
NYSE:SO
96B USD 3.3 21.5 11.9 21.2
US
Duke Energy Corp
NYSE:DUK
91.3B USD 2.9 18.5 10.8 20.1
US
American Electric Power Company Inc
NASDAQ:AEP
62B USD 2.9 16.9 12.1 20
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
43.9B USD 1.8 15.6 10.4 17.8
US
Xcel Energy Inc
NASDAQ:XEL
43.4B USD 3.1 22.7 13.6 29.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
R
Rojana Industrial Park PCL
SET:ROJNA
Average EV/EBITDA: 11.7
3.3
-7%
N/A
US
Nextera Energy Inc
NYSE:NEE
17.8
18%
1
ES
Iberdrola SA
MAD:IBE
9.8
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.5
7%
0.8
US
Constellation Energy Corp
NASDAQ:CEG
21.8
7%
3.1
US
Southern Co
NYSE:SO
11.9
9%
1.3
US
Duke Energy Corp
NYSE:DUK
10.8
8%
1.4
US
American Electric Power Company Inc
NASDAQ:AEP
12.1
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.4
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.6
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
R
Rojana Industrial Park PCL
SET:ROJNA
Average EV/EBIT: 20.4
5.5
-21%
N/A
US
Nextera Energy Inc
NYSE:NEE
34.1
22%
1.6
ES
Iberdrola SA
MAD:IBE
18.2
0%
N/A
IT
Enel SpA
MIL:ENEL
7.7
7%
1.1
US
Constellation Energy Corp
NASDAQ:CEG
30.5
13%
2.3
US
Southern Co
NYSE:SO
21.2
11%
1.9
US
Duke Energy Corp
NYSE:DUK
20.1
9%
2.2
US
American Electric Power Company Inc
NASDAQ:AEP
20
14%
1.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.8
10%
1.8
US
Xcel Energy Inc
NASDAQ:XEL
29.2
23%
1.3