T

Thai Agro Energy PCL
SET:TAE

Watchlist Manager
Thai Agro Energy PCL
SET:TAE
Watchlist
Price: 0.52 THB Market Closed
Market Cap: ฿520m

Relative Value

The Relative Value of one TAE stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.52 THB, Thai Agro Energy 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.

TAE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

TAE Competitors Multiples
Thai Agro Energy 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
Thai Agro Energy PCL
SET:TAE
520m THB 0.3 -13.6 9.9 -40
JP
Fuji Oil Co Ltd
F:ACK
77.2T EUR 24 015.4 -1 814 704.4 -5 117 745.1 -1 515 576.6
IN
Reliance Industries Ltd
NSE:RELIANCE
19.6T INR 1.9 23.3 11.1 16.1
US
Phillips 66
NYSE:PSX
63.3B USD 0.5 42.3 13.7 30.7
US
Marathon Petroleum Corp
NYSE:MPC
60B USD 0.4 20.7 8.8 13.1
US
Valero Energy Corp
NYSE:VLO
59.9B USD 0.5 40.4 10.6 21.1
PL
Orlen SA
PSE:PKN
742.8B CZK 0.5 20.1 3.4 5.2
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
127.7B PLN 0.5 19.8 3.3 5.1
IN
Indian Oil Corporation Ltd
NSE:IOC
2.5T INR 0.3 6.8 4.2 5.7
JP
ENEOS Holdings Inc
TSE:5020
4T JPY 0.3 18 10.6 39.2
FI
Neste Oyj
OMXH:NESTE
16B EUR 0.8 109.1 38.4 38.4
P/E Multiple
Earnings Growth PEG
TH
T
Thai Agro Energy PCL
SET:TAE
Average P/E: 33.4
Negative Multiple: -13.6
N/A N/A
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -1 814 704.4 N/A N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
23.3
15%
1.6
US
Phillips 66
NYSE:PSX
42.3
33%
1.3
US
Marathon Petroleum Corp
NYSE:MPC
20.7
6%
3.4
US
Valero Energy Corp
NYSE:VLO
40.4
12%
3.4
PL
O
Orlen SA
PSE:PKN
20.1
102%
0.2
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
19.8
102%
0.2
IN
Indian Oil Corporation Ltd
NSE:IOC
6.8
24%
0.3
JP
ENEOS Holdings Inc
TSE:5020
18
13%
1.4
FI
Neste Oyj
OMXH:NESTE
109.1
124%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thai Agro Energy PCL
SET:TAE
Average EV/EBITDA: 11.4
9.9
N/A N/A
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -5 117 745.1
72%
N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
11.1
13%
0.9
US
Phillips 66
NYSE:PSX
13.7
31%
0.4
US
Marathon Petroleum Corp
NYSE:MPC
8.8
5%
1.8
US
Valero Energy Corp
NYSE:VLO
10.6
7%
1.5
PL
O
Orlen SA
PSE:PKN
3.4
2%
1.7
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
3.3
2%
1.7
IN
Indian Oil Corporation Ltd
NSE:IOC
4.2
16%
0.3
JP
ENEOS Holdings Inc
TSE:5020
10.6
10%
1.1
FI
Neste Oyj
OMXH:NESTE
38.4
84%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thai Agro Energy PCL
SET:TAE
Average EV/EBIT: 19.4
Negative Multiple: -40
N/A N/A
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -1 515 576.6 N/A N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
16.1
14%
1.1
US
Phillips 66
NYSE:PSX
30.7
54%
0.6
US
Marathon Petroleum Corp
NYSE:MPC
13.1
5%
2.6
US
Valero Energy Corp
NYSE:VLO
21.1
14%
1.5
PL
O
Orlen SA
PSE:PKN
5.2
-1%
N/A
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
5.1
-1%
N/A
IN
Indian Oil Corporation Ltd
NSE:IOC
5.7
21%
0.3
JP
ENEOS Holdings Inc
TSE:5020
39.2
N/A N/A
FI
Neste Oyj
OMXH:NESTE
38.4
60%
0.6