S

Sahamit Machinery PCL
SET:SMIT

Watchlist Manager
Sahamit Machinery PCL
SET:SMIT
Watchlist
Price: 3.62 THB -1.09% Market Closed
Market Cap: ฿1.9B

Relative Value

The Relative Value of one SMIT stock under the Base Case scenario is 3.27 THB. Compared to the current market price of 3.62 THB, Sahamit Machinery PCL is Overvalued by 10%.

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.

SMIT Relative Value
Base Case
3.27 THB
Overvaluation 10%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Multiples Across Competitors

SMIT Competitors Multiples
Sahamit Machinery 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
Sahamit Machinery PCL
SET:SMIT
1.9B THB 1.2 11.7 4.5 5.7
JP
Mitsubishi Corp
TSE:8058
18.5T JPY 1 25.3 26.9 50.7
JP
Itochu Corp
TSE:8001
17.1T JPY 1.2 18.8 17.4 28.6
JP
Mitsui & Co Ltd
TSE:8031
15.7T JPY 1.1 18.3 22.8 37.4
JP
Marubeni Corp
TSE:8002
9.4T JPY 1.1 18.4 22.6 39.8
US
United Rentals Inc
NYSE:URI
57.3B USD 3.6 23 9.6 17.2
US
WW Grainger Inc
XMUN:GWW
45.4B EUR 3 31.4 20.1 22.2
US
W W Grainger Inc
NYSE:GWW
53.6B USD 3 31.3 20.1 22.1
US
Fastenal Co
NASDAQ:FAST
52.9B USD 6.4 42 28.7 31.8
US
Ferguson Enterprises Inc
NYSE:FERG
51.4B USD 1.6 25.6 17.4 19.8
JP
Sumitomo Corp
TSE:8053
7.6T JPY 1 13.8 16.1 25.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Sahamit Machinery PCL
SET:SMIT
Average EV/EBITDA: 18.7
4.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
26.9
0%
N/A
JP
Itochu Corp
TSE:8001
17.4
5%
3.5
JP
Mitsui & Co Ltd
TSE:8031
22.8
4%
5.7
JP
Marubeni Corp
TSE:8002
22.6
0%
N/A
US
United Rentals Inc
NYSE:URI
9.6
11%
0.9
US
W
WW Grainger Inc
XMUN:GWW
20.1
11%
1.8
US
W W Grainger Inc
NYSE:GWW
20.1
11%
1.8
US
Fastenal Co
NASDAQ:FAST
28.7
10%
2.9
US
Ferguson Enterprises Inc
NYSE:FERG
17.4
8%
2.2
JP
Sumitomo Corp
TSE:8053
16.1
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Sahamit Machinery PCL
SET:SMIT
Average EV/EBIT: 27.4
5.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
50.7
N/A N/A
JP
Itochu Corp
TSE:8001
28.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.4
N/A N/A
JP
Marubeni Corp
TSE:8002
39.8
N/A N/A
US
United Rentals Inc
NYSE:URI
17.2
13%
1.3
US
W
WW Grainger Inc
XMUN:GWW
22.2
11%
2
US
W W Grainger Inc
NYSE:GWW
22.1
11%
2
US
Fastenal Co
NASDAQ:FAST
31.8
10%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
19.8
10%
2
JP
Sumitomo Corp
TSE:8053
25.8
N/A N/A