T

TBN Corporation PCL
SET:TBN

Watchlist Manager
TBN Corporation PCL
SET:TBN
Watchlist
Price: 4.14 THB -0.48% Market Closed
Market Cap: 414m THB

Relative Value

The Relative Value of one TBN stock under the Base Case scenario is hidden THB. Compared to the current market price of 4.14 THB, TBN Corporation 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.

TBN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
89
vs Industry
47
Median 3Y
2
Median 5Y
2
Industry
2.4
vs History
17
vs Industry
36
Median 3Y
34.5
Median 5Y
34.5
Industry
22.3
vs History
41
vs Industry
23
Median 3Y
27
Median 5Y
27
Industry
15.8
vs History
vs Industry
34
Median 3Y
32.9
Median 5Y
32.9
Industry
20.9
vs History
89
vs Industry
67
Median 3Y
1.3
Median 5Y
1.3
Industry
3
vs History
89
vs Industry
53
Median 3Y
1.1
Median 5Y
1.1
Industry
2.4
vs History
89
vs Industry
41
Median 3Y
4
Median 5Y
4
Industry
4.9
vs History
75
vs Industry
45
Median 3Y
6.4
Median 5Y
6.4
Industry
12.2
vs History
55
vs Industry
40
Median 3Y
10.3
Median 5Y
10.3
Industry
15.9
vs History
75
vs Industry
30
Median 3Y
14.1
Median 5Y
14.1
Industry
14.6
vs History
65
vs Industry
24
Median 3Y
18.5
Median 5Y
18.5
Industry
17.3
vs History
89
vs Industry
62
Median 3Y
1.2
Median 5Y
1.2
Industry
2.5

Multiples Across Competitors

TBN Competitors Multiples
TBN Corporation 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
TBN Corporation PCL
SET:TBN
414m THB 1.2 39.8 2.2 4.7
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.6 32.6 19.4 25
US
Oracle Corp
NYSE:ORCL
549B USD 9 35.6 23.9 32.7
US
ServiceNow Inc
NYSE:NOW
132.2B USD 10.4 76.4 52.7 73.1
US
Palo Alto Networks Inc
NASDAQ:PANW
128.4B USD 13.4 114.9 76.9 98.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.4B USD 25.1 -364.2 -1 987.5 -348.2
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 47.2 21.8 36.7
US
Fortinet Inc
NASDAQ:FTNT
56B USD 8.5 29.9 24.6 26.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
34.1B USD 12 -831.4 12 278.6 -242.3
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.9B USD 17.6 -100.9 -2 087.9 -164.2
P/E Multiple
Earnings Growth PEG
TH
T
TBN Corporation PCL
SET:TBN
Average P/E: 140.1
39.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
32.6
18%
1.8
US
Oracle Corp
NYSE:ORCL
35.6
36%
1
US
ServiceNow Inc
NYSE:NOW
76.4
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
114.9
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -364.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.2
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
29.9
12%
2.5
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -831.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
TBN Corporation PCL
SET:TBN
Average EV/EBITDA: 1 418.8
2.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.4
20%
1
US
Oracle Corp
NYSE:ORCL
23.9
43%
0.6
US
ServiceNow Inc
NYSE:NOW
52.7
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
76.9
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 987.5
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
24.6
17%
1.4
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 278.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 087.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
TBN Corporation PCL
SET:TBN
Average EV/EBIT: 84.2
4.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25
17%
1.5
US
Oracle Corp
NYSE:ORCL
32.7
38%
0.9
US
ServiceNow Inc
NYSE:NOW
73.1
65%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
98.1
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -348.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.7
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.4
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -242.3 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -164.2 N/A N/A