S

Siam Wellness Group PCL
SET:SPA

Watchlist Manager
Siam Wellness Group PCL
SET:SPA
Watchlist
Price: 3 THB Market Closed
Market Cap: 3.8B THB

Relative Value

The Relative Value of one SPA stock under the Base Case scenario is 4.74 THB. Compared to the current market price of 3 THB, Siam Wellness Group PCL is Undervalued by 37%.

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.

SPA Relative Value
Base Case
4.74 THB
Undervaluation 37%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
14
Median 3Y
7.3
Median 5Y
8.2
Industry
1.3
Forward
2.2
vs History
50
vs Industry
28
Median 3Y
23.9
Median 5Y
13.5
Industry
15.6
Forward
11.5
vs History
79
vs Industry
27
Median 3Y
19.8
Median 5Y
16.8
Industry
7.9
vs History
vs Industry
3
Median 3Y
83
Median 5Y
60.5
Industry
12.5
vs History
95
vs Industry
11
Median 3Y
9.9
Median 5Y
7.7
Industry
1.7
vs History
98
vs Industry
12
Median 3Y
7.7
Median 5Y
8.4
Industry
1.4
Forward
2.3
vs History
65
vs Industry
10
Median 3Y
22.7
Median 5Y
17.5
Industry
3
vs History
88
vs Industry
28
Median 3Y
18.6
Median 5Y
18.8
Industry
7.9
Forward
6
vs History
50
vs Industry
19
Median 3Y
23.2
Median 5Y
11.6
Industry
10.9
Forward
9.7
vs History
79
vs Industry
25
Median 3Y
20.5
Median 5Y
19.7
Industry
8.3
vs History
42
vs Industry
25
Median 3Y
23.5
Median 5Y
21.5
Industry
10.6
vs History
77
vs Industry
13
Median 3Y
4
Median 5Y
3.1
Industry
1.2

Multiples Across Competitors

SPA Competitors Multiples
Siam Wellness Group PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Siam Wellness Group PCL
SET:SPA
3.8B THB 2.4 13.4 6.7 11.5
PH
Golden MV Holdings Inc
XPHS:HVN
1.5T PHP 368.9 1 071.4 873.1 907.3
AU
Slater & Gordon Ltd
ASX:SGH
21.8B AUD 2 27.3 20.9 20.9
US
Service Corporation International
NYSE:SCI
11.2B USD 2.7 21.2 12.1 16.3
US
H & R Block Inc
NYSE:HRB
7.5B USD 2 13.4 8.5 9.7
US
ADT Inc
NYSE:ADT
6.8B USD 1.4 12.4 5.6 11.6
US
Frontdoor Inc
NASDAQ:FTDR
4.2B USD 2.2 17.6 11.4 13.1
JP
Japan Best Rescue System Co Ltd
TSE:2453
421.6B JPY 23.4 697.1 189 241.5
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
1.9B USD 2.1 29 19.5 25.6
US
Mister Car Wash Inc
NYSE:MCW
2B USD 2.1 24.9 11.6 16.2
AU
InvoCare Ltd
ASX:IVC
1.8B AUD 3.1 93.3 46.2 46.2