S

Seafco PCL
SET:SEAFCO

Watchlist Manager
Seafco PCL
SET:SEAFCO
Watchlist
Price: 1.99 THB Market Closed
Market Cap: 1.6B THB

Relative Value

The Relative Value of one SEAFCO stock under the Base Case scenario is 2.84 THB. Compared to the current market price of 1.99 THB, Seafco PCL is Undervalued by 30%.

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.

SEAFCO Relative Value
Base Case
2.84 THB
Undervaluation 30%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
32
Median 3Y
1.4
Median 5Y
1.5
Industry
1
Forward
1
vs History
20
vs Industry
0
Median 3Y
13.2
Median 5Y
12
Industry
15.9
Forward
10.3
vs History
88
vs Industry
21
Median 3Y
7.6
Median 5Y
8.3
Industry
9.1
vs History
20
vs Industry
28
Median 3Y
11.3
Median 5Y
13.9
Industry
14.9
vs History
95
vs Industry
48
Median 3Y
1.2
Median 5Y
1.5
Industry
1.3
vs History
71
vs Industry
39
Median 3Y
1.3
Median 5Y
1.4
Industry
1.2
Forward
1
vs History
44
vs Industry
13
Median 3Y
8.3
Median 5Y
9.2
Industry
5.6
vs History
66
vs Industry
29
Median 3Y
8.9
Median 5Y
11.2
Industry
10
Forward
4.7
vs History
15
vs Industry
47
Median 3Y
8.4
Median 5Y
8
Industry
12.8
Forward
8.3
vs History
84
vs Industry
25
Median 3Y
7.4
Median 5Y
8.1
Industry
10.5
vs History
65
vs Industry
22
Median 3Y
9.6
Median 5Y
10.5
Industry
13
vs History
92
vs Industry
38
Median 3Y
1
Median 5Y
1.2
Industry
0.9

Multiples Across Competitors

SEAFCO Competitors Multiples
Seafco 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
Seafco PCL
SET:SEAFCO
1.6B THB 1.2 43.9 7.9 27.9
FR
Vinci SA
PAR:DG
65.2B EUR 0.9 13.7 6.4 9.4
US
Quanta Services Inc
NYSE:PWR
69.9B USD 2.6 68.7 31.3 49.1
IN
Larsen & Toubro Ltd
NSE:LT
5.3T INR 2 32.3 20.5 24.2
IN
Larsen and Toubro Ltd
F:LTO
49.8B EUR 1.9 31.9 20.2 23.8
NL
Ferrovial SE
AEX:FER
42B EUR 4.6 13 38.7 58
ES
Ferrovial SA
MAD:FER
42B EUR 4.6 13 38.7 57.9
US
Comfort Systems USA Inc
NYSE:FIX
39.3B USD 4.7 46.9 30.8 34.7
DE
Hochtief AG
XETRA:HOT
27.9B EUR 0.7 32.7 14.2 21
US
EMCOR Group Inc
NYSE:EME
31.2B USD 1.9 27.6 18 20
CN
China State Construction Engineering Corp Ltd
SSE:601668
211.1B CNY 0.1 4.8 10.8 10.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Seafco PCL
SET:SEAFCO
Average EV/EBITDA: 21.6
7.9
46%
0.2
FR
Vinci SA
PAR:DG
6.4
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.3
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
20.5
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
20.2
18%
1.1
NL
Ferrovial SE
AEX:FER
38.7
9%
4.3
ES
Ferrovial SA
MAD:FER
38.7
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
30.8
25%
1.2
DE
H
Hochtief AG
XETRA:HOT
14.2
5%
2.8
US
EMCOR Group Inc
NYSE:EME
18
11%
1.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1