S

SISB PCL
SET:SISB

Watchlist Manager
SISB PCL
SET:SISB
Watchlist
Price: 11.2 THB Market Closed
Market Cap: 10.5B THB

Relative Value

The Relative Value of one SISB stock under the Base Case scenario is 9.61 THB. Compared to the current market price of 11.2 THB, SISB PCL is Overvalued by 14%.

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.

SISB Relative Value
Base Case
9.61 THB
Overvaluation 14%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
7
Median 3Y
15.3
Median 5Y
10.7
Industry
1.3
Forward
4.1
vs History
98
vs Industry
24
Median 3Y
47.7
Median 5Y
48.6
Industry
15.4
Forward
10.9
vs History
98
vs Industry
21
Median 3Y
25.4
Median 5Y
23.8
Industry
8.1
vs History
79
vs Industry
13
Median 3Y
73.4
Median 5Y
40.8
Industry
11.3
vs History
98
vs Industry
14
Median 3Y
10.2
Median 5Y
5.9
Industry
1.7
vs History
98
vs Industry
8
Median 3Y
14.9
Median 5Y
10.4
Industry
1.4
Forward
3.5
vs History
98
vs Industry
11
Median 3Y
29.4
Median 5Y
21.5
Industry
2.9
vs History
98
vs Industry
19
Median 3Y
33.9
Median 5Y
26.9
Industry
7.5
Forward
7.7
vs History
98
vs Industry
18
Median 3Y
45.6
Median 5Y
43.9
Industry
10.8
Forward
9.6
vs History
98
vs Industry
22
Median 3Y
24.9
Median 5Y
22.7
Industry
8.3
vs History
79
vs Industry
14
Median 3Y
66.5
Median 5Y
36.2
Industry
9.9
vs History
98
vs Industry
13
Median 3Y
7.5
Median 5Y
4.6
Industry
1.2

Multiples Across Competitors

SISB Competitors Multiples
SISB 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
SISB PCL
SET:SISB
10.5B THB 4.2 10.7 7.8 9.8
ZA
Advtech Ltd
JSE:ADH
20.4B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.2B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.7B USD 1.8 23.8 9.2 9.2
ZA
Curro Holdings Ltd
JSE:COH
8.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
8.1B USD 8.4 21 55.7 62.8
CN
TAL Education Group
NYSE:TAL
6.6B USD 2.5 38.5 44.1 44.1
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.8B USD 2 28.7 15.8 20.3
US
Laureate Education Inc
NASDAQ:LAUR
5B USD 3.2 24.6 11.5 12.8
US
Graham Holdings Co
NYSE:GHC
4.8B USD 1 6.6 9.2 13.6
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.7B USD 4.3 22.2 13.1 14.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
SISB PCL
SET:SISB
Average EV/EBITDA: 20.8
7.8
7%
1.1
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.2
18%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
55.7
87%
0.6
CN
TAL Education Group
NYSE:TAL
44.1
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.8
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.5
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.2
0%
N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
13.1
N/A N/A