T

Thaifoods Group PCL
SET:TFG

Watchlist Manager
Thaifoods Group PCL
SET:TFG
Watchlist
Price: 4.22 THB -1.4% Market Closed
Market Cap: 24.5B THB

Relative Value

The Relative Value of one TFG stock under the Base Case scenario is hidden THB. Compared to the current market price of 4.22 THB, Thaifoods Group 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.

TFG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
71
Median 3Y
0.4
Median 5Y
0.6
Industry
1
Forward
0.3
vs History
84
vs Industry
55
Median 3Y
6.2
Median 5Y
9.5
Industry
16.5
Forward
7.2
vs History
79
vs Industry
64
Median 3Y
4.7
Median 5Y
6.2
Industry
9.7
vs History
92
vs Industry
50
Median 3Y
12.6
Median 5Y
13.1
Industry
17.1
vs History
90
vs Industry
40
Median 3Y
1.6
Median 5Y
1.8
Industry
1.5
vs History
93
vs Industry
64
Median 3Y
0.7
Median 5Y
0.9
Industry
1.1
Forward
0.5
vs History
98
vs Industry
45
Median 3Y
6.1
Median 5Y
7.9
Industry
4.7
vs History
98
vs Industry
66
Median 3Y
5.3
Median 5Y
6.4
Industry
10.2
Forward
3.2
vs History
93
vs Industry
51
Median 3Y
8.5
Median 5Y
11
Industry
13.4
Forward
5.2
vs History
80
vs Industry
62
Median 3Y
9.9
Median 5Y
9.6
Industry
10.8
vs History
61
vs Industry
50
Median 3Y
4.1
Median 5Y
5
Industry
14.8
vs History
82
vs Industry
44
Median 3Y
1
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

TFG Competitors Multiples
Thaifoods Group PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Thaifoods Group PCL
SET:TFG
24.5B THB 0.4 4.9 3 5.2
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
198.1B CHF 2.2 18.2 12.6 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
87B USD 2.4 24.2 17.5 22.4
FR
Danone SA
PAR:BN
43.7B EUR 1.6 21.7 10.4 13.9
ZA
Tiger Brands Ltd
JSE:TBS
46.6B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.2B CHF 5.5 45 25.6 34
CN
Muyuan Foods Co Ltd
SZSE:002714
249.6B CNY 1.7 10.1 10.6 10.6
US
Hershey Co
NYSE:HSY
33.4B USD 3.1 20.3 13.3 16
US
Kraft Heinz Co
NASDAQ:KHC
32.3B USD 1.3 12.2 8.1 9.6
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
TH
T
Thaifoods Group PCL
SET:TFG
Average P/E: 60 101
4.9
6%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.2
7%
2.6
US
Mondelez International Inc
NASDAQ:MDLZ
24.2
1%
24.2
FR
Danone SA
PAR:BN
21.7
13%
1.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
13%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
45
10%
4.5
CN
Muyuan Foods Co Ltd
SZSE:002714
10.1
20%
0.5
US
Hershey Co
NYSE:HSY
20.3
-11%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
12.2
7%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thaifoods Group PCL
SET:TFG
Average EV/EBITDA: 20 738.2
3
7%
0.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.6
3%
4.2
US
Mondelez International Inc
NASDAQ:MDLZ
17.5
-1%
N/A
FR
Danone SA
PAR:BN
10.4
5%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.6
8%
3.2
CN
Muyuan Foods Co Ltd
SZSE:002714
10.6
33%
0.3
US
Hershey Co
NYSE:HSY
13.3
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.1
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thaifoods Group PCL
SET:TFG
Average EV/EBIT: 35 379.1
5.2
16%
0.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
2%
7.7
US
Mondelez International Inc
NASDAQ:MDLZ
22.4
-2%
N/A
FR
Danone SA
PAR:BN
13.9
6%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
34
9%
3.8
CN
Muyuan Foods Co Ltd
SZSE:002714
10.6
18%
0.6
US
Hershey Co
NYSE:HSY
16
-10%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.6
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A