Relative Value

The Relative Value of one SPVI stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.16 THB, SPVI PCL is hidden .

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.

SPVI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
88
Median 3Y
0.2
Median 5Y
0.3
Industry
0.6
Forward
0.1
vs History
95
vs Industry
42
Median 3Y
14.8
Median 5Y
15.6
Industry
17.1
Forward
4.9
vs History
60
vs Industry
71
Median 3Y
3.6
Median 5Y
6.3
Industry
8.5
vs History
63
vs Industry
47
Median 3Y
11
Median 5Y
11
Industry
17.7
vs History
85
vs Industry
56
Median 3Y
2.1
Median 5Y
3.2
Industry
1.7
vs History
90
vs Industry
89
Median 3Y
0.2
Median 5Y
0.3
Industry
0.7
Forward
0.1
vs History
90
vs Industry
74
Median 3Y
1.6
Median 5Y
3.1
Industry
2.4
vs History
92
vs Industry
66
Median 3Y
5.3
Median 5Y
7.2
Industry
8.6
Forward
2.7
vs History
98
vs Industry
47
Median 3Y
10.9
Median 5Y
12.1
Industry
13.1
Forward
3.3
vs History
65
vs Industry
71
Median 3Y
3.2
Median 5Y
6.6
Industry
10
vs History
57
vs Industry
62
Median 3Y
3.8
Median 5Y
4.1
Industry
14.3
vs History
85
vs Industry
53
Median 3Y
1.8
Median 5Y
2.4
Industry
1.1

Multiples Across Competitors

SPVI Competitors Multiples
SPVI 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
SPVI PCL
SET:SPVI
864m THB 0.1 10.2 2.8 6.3
US
Best Buy Co Inc
NYSE:BBY
14.1B USD 0.3 21.8 5.5 8.2
JP
Hikari Tsushin Inc
TSE:9435
1.9T JPY 2.7 19.2 19 21.6
US
GameStop Corp
NYSE:GME
9B USD 2.4 21.3 17.8 19.5
AU
JB Hi-Fi Ltd
ASX:JBH
10.5B AUD 1 22.8 15.2 15.2
VN
Mobile World Investment Corp
VN:MWG
130.7T VND 0.9 22.5 15 20.9
JP
Yamada Holdings Co Ltd
TSE:9831
436.4B JPY 0.3 16.2 9.8 16.2
DE
Ceconomy AG
XETRA:CEC
2.1B EUR 0.1 -61.1 2.8 10.7
CN
Suning.Com Co Ltd
SZSE:002024
15.8B CNY 0.3 185.9 95.6 95.6
JP
Nojima Corp
TSE:7419
345.9B JPY 0.4 9.2 4 5.7
UK
Currys PLC
LSE:CURY
1.4B GBP 0.2 10.8 3.8 8.5
P/E Multiple
Earnings Growth PEG
TH
S
SPVI PCL
SET:SPVI
Average P/E: 34
10.2
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
21.8
19%
1.1
JP
Hikari Tsushin Inc
TSE:9435
19.2
3%
6.4
US
GameStop Corp
NYSE:GME
21.3
41%
0.5
AU
JB Hi-Fi Ltd
ASX:JBH
22.8
8%
2.8
VN
M
Mobile World Investment Corp
VN:MWG
22.5
35%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.2
20%
0.8
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -61.1 N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
185.9
34%
5.5
JP
Nojima Corp
TSE:7419
9.2
N/A N/A
UK
Currys PLC
LSE:CURY
10.8
14%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
SPVI PCL
SET:SPVI
Average EV/EBITDA: 17.4
2.8
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.5
3%
1.8
JP
Hikari Tsushin Inc
TSE:9435
19
9%
2.1
US
GameStop Corp
NYSE:GME
17.8
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
15.2
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
15
18%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
9.8
4%
2.5
DE
Ceconomy AG
XETRA:CEC
2.8
10%
0.3
CN
Suning.Com Co Ltd
SZSE:002024
95.6
54%
1.8
JP
Nojima Corp
TSE:7419
4
N/A N/A
UK
Currys PLC
LSE:CURY
3.8
2%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
SPVI PCL
SET:SPVI
Average EV/EBIT: 20.8
6.3
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.2
5%
1.6
JP
Hikari Tsushin Inc
TSE:9435
21.6
N/A N/A
US
GameStop Corp
NYSE:GME
19.5
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
15.2
7%
2.2
VN
M
Mobile World Investment Corp
VN:MWG
20.9
31%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
16.2
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.7
27%
0.4
CN
Suning.Com Co Ltd
SZSE:002024
95.6
41%
2.3
JP
Nojima Corp
TSE:7419
5.7
N/A N/A
UK
Currys PLC
LSE:CURY
8.5
6%
1.4