S

Scan Inter PCL
SET:SCN

Watchlist Manager
Scan Inter PCL
SET:SCN
Watchlist
Price: 0.57 THB Market Closed
Market Cap: 691.7m THB

Relative Value

The Relative Value of one SCN stock under the Base Case scenario is 22.08 THB. Compared to the current market price of 0.57 THB, Scan Inter PCL is Undervalued by 97%.

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.

SCN Relative Value
Base Case
22.08 THB
Undervaluation 97%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
98
Median 3Y
0.1
Median 5Y
0.1
Industry
1.7
Forward
0
vs History
84
vs Industry
77
Median 3Y
0.7
Median 5Y
1
Industry
15.1
Forward
0.4
vs History
57
vs Industry
78
Median 3Y
-0.3
Median 5Y
0.4
Industry
7.3
vs History
vs Industry
58
Median 3Y
-0.4
Median 5Y
0.4
Industry
14.5
vs History
87
vs Industry
94
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4
vs History
25
vs Industry
71
Median 3Y
1.1
Median 5Y
1
Industry
2.9
Forward
1.1
vs History
23
vs Industry
69
Median 3Y
3.7
Median 5Y
3.2
Industry
7.9
vs History
22
vs Industry
41
Median 3Y
8.9
Median 5Y
6.8
Industry
10.6
Forward
9.4
vs History
20
vs Industry
52
Median 3Y
9.3
Median 5Y
7.1
Industry
15.1
Forward
10.8
vs History
33
vs Industry
4
Median 3Y
-3.8
Median 5Y
2.5
Industry
11.1
vs History
23
vs Industry
17
Median 3Y
-4.3
Median 5Y
2.2
Industry
17
vs History
85
vs Industry
87
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

SCN Competitors Multiples
Scan Inter PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Scan Inter PCL
SET:SCN
691.7m THB 0 0.5 9.2 9.8
ES
Naturgy Energy Group SA
MAD:NTGY
25.7B EUR 1.3 12.8 6.5 9
US
Atmos Energy Corp
NYSE:ATO
26.7B USD 5.8 23.1 15.6 22.9
IT
Snam SpA
MIL:SRG
17.3B EUR 3.2 7.9 8.6 12.1
HK
Hong Kong and China Gas Co Ltd
HKEX:3
128.6B HKD 2.3 22.8 13.5 19.2
JP
Tokyo Gas Co Ltd
TSE:9531
2T JPY 0.8 13.1 7 17.9
IN
GAIL (India) Ltd
NSE:GAIL
1.1T INR 0.8 9.2 7 8.9
JP
Osaka Gas Co Ltd
TSE:9532
1.7T JPY 0.8 11.1 7.7 13.2
CN
ENN Energy Holdings Ltd
HKEX:2688
72.3B HKD 0.6 11.3 6.3 8.7
IT
Italgas SpA
MIL:IG
7.7B EUR 2 8.9 8.6 11.8
CA
AltaGas Ltd
TSX:ALA
12.4B CAD 1 15.9 12.1 16.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Scan Inter PCL
SET:SCN
Average EV/EBITDA: 9.3
9.2
12%
0.8
ES
Naturgy Energy Group SA
MAD:NTGY
6.5
-1%
N/A
US
Atmos Energy Corp
NYSE:ATO
15.6
15%
1
IT
Snam SpA
MIL:SRG
8.6
6%
1.4
HK
Hong Kong and China Gas Co Ltd
HKEX:3
13.5
7%
1.9
JP
T
Tokyo Gas Co Ltd
TSE:9531
7
4%
1.8
IN
GAIL (India) Ltd
NSE:GAIL
7
2%
3.5
JP
Osaka Gas Co Ltd
TSE:9532
7.7
2%
3.9
CN
ENN Energy Holdings Ltd
HKEX:2688
6.3
10%
0.6
IT
Italgas SpA
MIL:IG
8.6
16%
0.5
CA
AltaGas Ltd
TSX:ALA
12.1
12%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Scan Inter PCL
SET:SCN
Average EV/EBIT: 13.7
9.8
8%
1.2
ES
Naturgy Energy Group SA
MAD:NTGY
9
-4%
N/A
US
Atmos Energy Corp
NYSE:ATO
22.9
15%
1.5
IT
Snam SpA
MIL:SRG
12.1
6%
2
HK
Hong Kong and China Gas Co Ltd
HKEX:3
19.2
7%
2.7
JP
T
Tokyo Gas Co Ltd
TSE:9531
17.9
N/A N/A
IN
GAIL (India) Ltd
NSE:GAIL
8.9
0%
N/A
JP
Osaka Gas Co Ltd
TSE:9532
13.2
N/A N/A
CN
ENN Energy Holdings Ltd
HKEX:2688
8.7
8%
1.1
IT
Italgas SpA
MIL:IG
11.8
20%
0.6
CA
AltaGas Ltd
TSX:ALA
16.9
20%
0.8