T

Thai Union Feedmill PCL
SET:TFM

Watchlist Manager
Thai Union Feedmill PCL
SET:TFM
Watchlist
Price: 5.85 THB
Market Cap: 5.9B THB
Section:
 

Relative Value

The Relative Value of one TFM stock under the Base Case scenario is 6.15 THB. Compared to the current market price of 5.85 THB, Thai Union Feedmill PCL is Undervalued by 5%.

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.

TFM Relative Value
Base Case
6.15 THB
Undervaluation 5%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

1
P/S
P/S
Price to Sales
1
vs History
26
vs Industry
46
Median 3Y
0.8
Median 5Y
0.8
Industry
1
Forward
1
More Details
8.4
P/E
P/E
Price to Earnings
8.4
vs History
80
vs Industry
48
Median 3Y
14.5
Median 5Y
27.5
Industry
16.1
Forward
8.8
More Details
6.7
P/OCF
P/OCF
Price to OCF
6.7
vs History
71
vs Industry
49
Median 3Y
8
Median 5Y
12.4
Industry
9.9
More Details
11.5
P/FCFE
P/FCFE
Price to FCFE
11.5
vs History
7
vs Industry
49
Median 3Y
6.3
Median 5Y
5.3
Industry
16.7
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
11
vs Industry
34
Median 3Y
1.7
Median 5Y
1.8
Industry
1.5
More Details
0.9
EV/S
EV/S
Enterprise Value to Sales
0.9
vs History
25
vs Industry
58
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1
Forward
0.9
More Details
4.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.1
vs History
71
vs Industry
45
Median 3Y
4.9
Median 5Y
6.2
Industry
4.8
More Details
5.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.6
vs History
76
vs Industry
50
Median 3Y
7.3
Median 5Y
10.3
Industry
9.9
Forward
5.7
More Details
6.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
6.7
vs History
80
vs Industry
47
Median 3Y
12.5
Median 5Y
27.5
Industry
13.1
Forward
6.8
More Details
6
EV/OCF
EV/OCF
Enterprise Value to OCF
6
vs History
69
vs Industry
58
Median 3Y
6.8
Median 5Y
11.2
Industry
11.3
More Details
10.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.4
vs History
23
vs Industry
48
Median 3Y
7
Median 5Y
7
Industry
15.6
More Details
2.4
EV/IC
EV/IC
Enterprise Value to IC
2.4
vs History
9
vs Industry
24
Median 3Y
1.6
Median 5Y
1.6
Industry
1.1
More Details

Multiples Across Competitors

TFM Competitors Multiples
Thai Union Feedmill PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Thai Union Feedmill PCL
SET:TFM
5.9B THB 1 8.4 5.6 6.7
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
196.9B CHF 2.2 19.2 12.8 15.9
US
Mondelez International Inc
NASDAQ:MDLZ
69.4B USD 1.8 19.7 15.4 20.1
FR
Danone SA
PAR:BN
48.8B EUR 1.8 26.6 11.5 15.5
ZA
Tiger Brands Ltd
JSE:TBS
55.8B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
36.8B USD 3.2 27.1 16.4 20.4
CN
Muyuan Foods Co Ltd
SZSE:002714
258.6B CNY 1.7 11.7 12 12
ZA
Avi Ltd
JSE:AVI
33.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41.1 23.9 32.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
212.7B CNY 7.6 31 28.3 28.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thai Union Feedmill PCL
SET:TFM
Average EV/EBITDA: 20 740.9
5.6
7%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.8
1%
12.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-2%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.3
16%
1.8

See Also

Summary
TFM intrinsic value, competitors valuation, and company profile.
DCF Valuation
TFM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TFM stock valuation using valuation multiples.
Wall Street Estimates
TFM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TFM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 302,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.