S

Stonehenge Inter PCL
SET:STI

Watchlist Manager
Stonehenge Inter PCL
SET:STI
Watchlist
Price: 1.74 THB Market Closed
Market Cap: ฿1B

Relative Value

The Relative Value of one STI stock under the Base Case scenario is 3.26 THB. Compared to the current market price of 1.74 THB, Stonehenge Inter PCL is Undervalued by 47%.

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.

STI Relative Value
Base Case
3.26 THB
Undervaluation 47%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Multiples Across Competitors

STI Competitors Multiples
Stonehenge Inter 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
Stonehenge Inter PCL
SET:STI
1B THB 0.8 27.1 11.6 22.3
UK
Relx PLC
LSE:REL
37.4B GBP 3.9 19.4 11.8 14.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
CA
Thomson Reuters Corp
TSX:TRI
52.3B CAD 5 25.2 12.6 18
IE
Experian PLC
LSE:EXPN
22B GBP 3.9 23.1 12.2 17.3
US
Verisk Analytics Inc
NASDAQ:VRSK
24.6B USD 8.2 27 15.5 19.3
CH
SGS SA
SIX:SGSN
17.9B CHF 2.6 28.9 20.8 20.8
US
Equifax Inc
NYSE:EFX
23.2B USD 3.9 35.2 14.2 22.6
US
Leidos Holdings Inc
NYSE:LDOS
21.9B USD 1.3 15.6 10.9 12.5
US
CoStar Group Inc
NASDAQ:CSGP
19.2B USD 6.3 950.5 130.9 -226.4
NL
Wolters Kluwer NV
AEX:WKL
14.2B EUR 2.5 13.5 9.1 12
P/E Multiple
Earnings Growth PEG
TH
S
Stonehenge Inter PCL
SET:STI
Average P/E: 109.3
27.1
N/A N/A
UK
Relx PLC
LSE:REL
19.4
14%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
25.2
18%
1.4
IE
Experian PLC
LSE:EXPN
23.1
21%
1.1
US
Verisk Analytics Inc
NASDAQ:VRSK
27
9%
3
CH
SGS SA
SIX:SGSN
28.9
15%
1.9
US
Equifax Inc
NYSE:EFX
35.2
29%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
15.6
10%
1.6
US
CoStar Group Inc
NASDAQ:CSGP
950.5
79%
12
NL
Wolters Kluwer NV
AEX:WKL
13.5
11%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Stonehenge Inter PCL
SET:STI
Average EV/EBITDA: 25.1
11.6
N/A N/A
UK
Relx PLC
LSE:REL
11.8
8%
1.5
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
12.6
9%
1.4
IE
Experian PLC
LSE:EXPN
12.2
10%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
15.5
10%
1.6
CH
SGS SA
SIX:SGSN
20.8
10%
2.1
US
Equifax Inc
NYSE:EFX
14.2
12%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
10.9
6%
1.8
US
CoStar Group Inc
NASDAQ:CSGP
130.9
92%
1.4
NL
Wolters Kluwer NV
AEX:WKL
9.1
7%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Stonehenge Inter PCL
SET:STI
Average EV/EBIT: 20
22.3
N/A N/A
UK
Relx PLC
LSE:REL
14.9
12%
1.2
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
18
N/A N/A
IE
Experian PLC
LSE:EXPN
17.3
14%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
19.3
11%
1.8
CH
SGS SA
SIX:SGSN
20.8
13%
1.6
US
Equifax Inc
NYSE:EFX
22.6
18%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.5
8%
1.6
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -226.4
403%
N/A
NL
Wolters Kluwer NV
AEX:WKL
12
9%
1.3