Relative Value

The Relative Value of one SVI stock under the Base Case scenario is hidden THB. Compared to the current market price of 7.3 THB, SVI 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.

SVI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
68
Median 3Y
0.7
Median 5Y
0.7
Industry
2
Forward
0.8
vs History
1
vs Industry
50
Median 3Y
12.7
Median 5Y
12.6
Industry
25
Forward
21.3
vs History
39
vs Industry
55
Median 3Y
8
Median 5Y
7.7
Industry
16.6
vs History
50
vs Industry
21
Median 3Y
26.4
Median 5Y
22.6
Industry
22.7
vs History
74
vs Industry
40
Median 3Y
2.2
Median 5Y
2.4
Industry
2.4
vs History
25
vs Industry
64
Median 3Y
0.8
Median 5Y
0.8
Industry
2.2
Forward
0.8
vs History
3
vs Industry
40
Median 3Y
8.8
Median 5Y
8.8
Industry
8.5
vs History
1
vs Industry
43
Median 3Y
10.7
Median 5Y
10.8
Industry
16.8
Forward
13.7
vs History
3
vs Industry
42
Median 3Y
13
Median 5Y
13
Industry
21
Forward
20
vs History
42
vs Industry
52
Median 3Y
8.6
Median 5Y
8.4
Industry
16.7
vs History
53
vs Industry
40
Median 3Y
10.6
Median 5Y
10.6
Industry
19.9
vs History
49
vs Industry
39
Median 3Y
1.8
Median 5Y
1.8
Industry
1.9

Multiples Across Competitors

SVI Competitors Multiples
SVI 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
SVI PCL
SET:SVI
15.7B THB 0.8 19 13.4 18.6
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
1.2T CNY 1.6 39.6 35.9 35.9
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
3.2T TWD 0.4 16.6 12.9 18.1
CH
TE Connectivity Ltd
NYSE:TEL
69.3B USD 4 37.6 17.3 21.6
CA
Celestica Inc
TSX:CLS
50.2B CAD 3.2 50.5 37 44.3
US
Jabil Inc
NYSE:JBL
24.8B USD 0.8 35.3 11.2 16.8
SG
Flex Ltd
NASDAQ:FLEX
23.5B USD 0.9 26.8 12.2 17.4
KY
Fabrinet
NYSE:FN
16.6B USD 4.6 47.2 39.2 45.5
CN
Goertek Inc
SZSE:002241
105B CNY 1.1 36.1 36.8 36.8
TW
FIH Mobile Ltd
F:FW3
11.5B EUR 2.3 771.5 99.3 99.3
US
Fabrinet
SWB:FAN
8.7B EUR 2.8 28.8 23 26.8
P/E Multiple
Earnings Growth PEG
TH
S
SVI PCL
SET:SVI
Average P/E: 100.8
19
-3%
N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
39.6
47%
0.8
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
16.6
24%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
37.6
28%
1.3
CA
Celestica Inc
TSX:CLS
50.5
46%
1.1
US
Jabil Inc
NYSE:JBL
35.3
37%
1
SG
Flex Ltd
NASDAQ:FLEX
26.8
21%
1.3
KY
Fabrinet
NYSE:FN
47.2
28%
1.7
CN
Goertek Inc
SZSE:002241
36.1
25%
1.4
TW
FIH Mobile Ltd
F:FW3
771.5
N/A N/A
US
F
Fabrinet
SWB:FAN
28.8
28%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
SVI PCL
SET:SVI
Average EV/EBITDA: 30.7
13.4
-2%
N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
35.9
51%
0.7
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
12.9
19%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
17.3
11%
1.6
CA
Celestica Inc
TSX:CLS
37
37%
1
US
Jabil Inc
NYSE:JBL
11.2
15%
0.7
SG
Flex Ltd
NASDAQ:FLEX
12.2
13%
0.9
KY
Fabrinet
NYSE:FN
39.2
28%
1.4
CN
Goertek Inc
SZSE:002241
36.8
44%
0.8
TW
FIH Mobile Ltd
F:FW3
99.3
N/A N/A
US
F
Fabrinet
SWB:FAN
23
28%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
SVI PCL
SET:SVI
Average EV/EBIT: 34.6
18.6
-3%
N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
35.9
47%
0.8
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
18.1
23%
0.8
CH
TE Connectivity Ltd
NYSE:TEL
21.6
14%
1.5
CA
Celestica Inc
TSX:CLS
44.3
43%
1
US
Jabil Inc
NYSE:JBL
16.8
17%
1
SG
Flex Ltd
NASDAQ:FLEX
17.4
17%
1
KY
Fabrinet
NYSE:FN
45.5
28%
1.6
CN
Goertek Inc
SZSE:002241
36.8
25%
1.5
TW
FIH Mobile Ltd
F:FW3
99.3
N/A N/A
US
F
Fabrinet
SWB:FAN
26.8
28%
1