R

RS PCL
SET:RS

Watchlist Manager
RS PCL
SET:RS
Watchlist
Price: 0.28 THB -3.45% Market Closed
Market Cap: 611m THB
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one RS stock under the Base Case scenario is 2.8 THB. Compared to the current market price of 0.28 THB, RS PCL is Undervalued by 90%.

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.

RS Relative Value
Base Case
2.8 THB
Undervaluation 90%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
98
vs Industry
71
Median 3Y
2.1
Median 5Y
2.1
Industry
1.4
Forward
0.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
34
Median 3Y
30.1
Median 5Y
19.5
Industry
17.5
Forward
3
More Details
1.4
P/OCF
P/OCF
Price to OCF
1.4
vs History
98
vs Industry
54
Median 3Y
12.8
Median 5Y
11.4
Industry
10.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-7
Median 5Y
6.2
Industry
15.4
More Details
0.2
P/B
P/B
Price to Book Value
0.2
vs History
98
vs Industry
73
Median 3Y
3.7
Median 5Y
3.7
Industry
1.7
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
96
vs Industry
38
Median 3Y
3.2
Median 5Y
3
Industry
1.5
Forward
0.9
More Details
3.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.9
vs History
93
vs Industry
31
Median 3Y
6.6
Median 5Y
5.8
Industry
3.4
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
35
Median 3Y
10.4
Median 5Y
9.9
Industry
8.6
Forward
3.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
32
Median 3Y
11.6
Median 5Y
15.2
Industry
12.4
Forward
9
More Details
8.5
EV/OCF
EV/OCF
Enterprise Value to OCF
8.5
vs History
82
vs Industry
31
Median 3Y
17.4
Median 5Y
15.9
Industry
10.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-26.5
Median 5Y
-25.3
Industry
13
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
98
vs Industry
63
Median 3Y
1.7
Median 5Y
1.8
Industry
1.4
More Details

Multiples Across Competitors

RS Competitors Multiples
RS PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
RS PCL
SET:RS
611m THB 0.2 -2 -17.5 -4.8
US
Netflix Inc
NASDAQ:NFLX
507.1B USD 12.6 54.7 19.1 46.1
US
Walt Disney Co
NYSE:DIS
201.6B USD 2.1 22.6 12.4 17
LU
Spotify Technology SA
NYSE:SPOT
134.1B USD 7.3 101.9 61.1 65.3
NL
Universal Music Group NV
AEX:UMG
50.8B EUR 4.3 24.3 24 29.6
US
Live Nation Entertainment Inc
NYSE:LYV
33.6B USD 1.5 48.5 17.9 26.2
US
TKO Group Holdings Inc
NYSE:TKO
31.2B USD 23.3 184.6 89.7 118.6
CN
Tencent Music Entertainment Group
NYSE:TME
27B USD 6.7 20.4 21.8 21.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
22.3B USD 0.6 -2.1 2.6 65.3
FR
Bollore SE
PAR:BOL
16B EUR 5.1 8.8 12.6 -36.1
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
TH
R
RS PCL
SET:RS
Average P/E: 58.2
Negative Multiple: -2 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
54.7
23%
2.4
US
Walt Disney Co
NYSE:DIS
22.6
37%
0.6
LU
Spotify Technology SA
NYSE:SPOT
101.9
42%
2.4
NL
Universal Music Group NV
AEX:UMG
24.3
3%
8.1
US
Live Nation Entertainment Inc
NYSE:LYV
48.5
10%
4.9
US
TKO Group Holdings Inc
NYSE:TKO
184.6
39%
4.7
CN
Tencent Music Entertainment Group
NYSE:TME
20.4
19%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.1 N/A N/A
FR
Bollore SE
PAR:BOL
8.8
-43%
N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
R
RS PCL
SET:RS
Average EV/EBITDA: 29.6
Negative Multiple: -17.5 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
19.1
-9%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
12%
1
LU
Spotify Technology SA
NYSE:SPOT
61.1
41%
1.5
NL
Universal Music Group NV
AEX:UMG
24
17%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
17.9
19%
0.9
US
TKO Group Holdings Inc
NYSE:TKO
89.7
60%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
21.8
20%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
2.6
-24%
N/A
FR
Bollore SE
PAR:BOL
12.6
-22%
N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
34.6
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
R
RS PCL
SET:RS
Average EV/EBIT: 48.7
Negative Multiple: -4.8 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
46.1
22%
2.1
US
Walt Disney Co
NYSE:DIS
17
19%
0.9
LU
Spotify Technology SA
NYSE:SPOT
65.3
43%
1.5
NL
Universal Music Group NV
AEX:UMG
29.6
18%
1.6
US
Live Nation Entertainment Inc
NYSE:LYV
26.2
17%
1.5
US
TKO Group Holdings Inc
NYSE:TKO
118.6
50%
2.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.8
21%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
65.3
52%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -36.1 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A

See Also

Summary
RS intrinsic value, competitors valuation, and company profile.
DCF Valuation
RS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RS stock valuation using valuation multiples.
Wall Street Estimates
RS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 257,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.