T

Thanapiriya PCL
SET:TNP

Watchlist Manager
Thanapiriya PCL
SET:TNP
Watchlist
Price: 2.8 THB 1.45%
Market Cap: 2.2B THB
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one TNP stock under the Base Case scenario is 4.07 THB. Compared to the current market price of 2.8 THB, Thanapiriya PCL is Undervalued by 31%.

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.

TNP Relative Value
Base Case
4.07 THB
Undervaluation 31%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
90
vs Industry
34
Median 3Y
1
Median 5Y
1.2
Industry
0.6
Forward
0.7
More Details
11.7
P/E
P/E
Price to Earnings
11.7
vs History
90
vs Industry
42
Median 3Y
16.9
Median 5Y
19
Industry
17.3
Forward
11.6
More Details
10.7
P/OCF
P/OCF
Price to OCF
10.7
vs History
88
vs Industry
32
Median 3Y
13.2
Median 5Y
17.2
Industry
8.4
More Details
36.8
P/FCFE
P/FCFE
Price to FCFE
36.8
vs History
36
vs Industry
22
Median 3Y
28.4
Median 5Y
33.7
Industry
17.7
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
90
vs Industry
34
Median 3Y
2.5
Median 5Y
3
Industry
1.7
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
90
vs Industry
38
Median 3Y
1
Median 5Y
1.2
Industry
0.7
Forward
0.7
More Details
4.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.2
vs History
90
vs Industry
22
Median 3Y
6
Median 5Y
7
Industry
2.3
More Details
7.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.3
vs History
90
vs Industry
38
Median 3Y
10.6
Median 5Y
12.2
Industry
8.5
Forward
7
More Details
9.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.1
vs History
90
vs Industry
43
Median 3Y
13.4
Median 5Y
15.2
Industry
12.9
More Details
10.4
EV/OCF
EV/OCF
Enterprise Value to OCF
10.4
vs History
88
vs Industry
37
Median 3Y
13
Median 5Y
16.6
Industry
9.8
More Details
31.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
31.6
vs History
47
vs Industry
24
Median 3Y
29.1
Median 5Y
31.6
Industry
13.9
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
90
vs Industry
22
Median 3Y
2.4
Median 5Y
2.8
Industry
1.1
More Details

Multiples Across Competitors

TNP Competitors Multiples
Thanapiriya PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Thanapiriya PCL
SET:TNP
2.2B THB 0.8 11.7 7.3 9.1
ZA
Shoprite Holdings Ltd
JSE:SHP
148.3B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
69.5B CAD 1.1 28.3 12.9 19.5
US
Kroger Co
NYSE:KR
48.6B USD 0.3 18.9 8.4 15.4
CA
Alimentation Couche-Tard Inc
TSX:ATD
66B CAD 0.7 18.6 9.9 15.4
UK
Tesco PLC
LSE:TSCO
28.5B GBP 0.4 17.6 7.6 12
NL
Koninklijke Ahold Delhaize NV
AEX:AD
32.5B EUR 0.4 17.5 6.6 15.1
JP
Seven & i Holdings Co Ltd
TSE:3382
5.2T JPY 0.4 25.7 6.9 16.4
IN
Avenue Supermarts Ltd
NSE:DMART
2.8T INR 4.6 104.1 62.2 77
ZA
Pick N Pay Stores Ltd
JSE:PIK
27.9B Zac 0 0 0 0
AU
Woolworths Group Ltd
ASX:WOW
39.4B AUD 0.6 24.2 17.4 17.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thanapiriya PCL
SET:TNP
Average EV/EBITDA: 15.5
7.3
9%
0.8
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
10%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.9
6%
2.2
US
Kroger Co
NYSE:KR
8.4
7%
1.2
CA
Alimentation Couche-Tard Inc
TSX:ATD
9.9
6%
1.6
UK
Tesco PLC
LSE:TSCO
7.6
2%
3.8
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.6
7%
0.9
JP
Seven & i Holdings Co Ltd
TSE:3382
6.9
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
62.2
20%
3.1
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
9%
N/A
AU
Woolworths Group Ltd
ASX:WOW
17.4
60%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thanapiriya PCL
SET:TNP
Average EV/EBIT: 21.9
9.1
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
12%
N/A
CA
Loblaw Companies Ltd
TSX:L
19.5
12%
1.6
US
Kroger Co
NYSE:KR
15.4
10%
1.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
15.4
5%
3.1
UK
Tesco PLC
LSE:TSCO
12
2%
6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.1
14%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
16.4
N/A N/A
IN
Avenue Supermarts Ltd
NSE:DMART
77
19%
4.1
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
35%
N/A
AU
Woolworths Group Ltd
ASX:WOW
17.4
30%
0.6

See Also

Summary
TNP intrinsic value, competitors valuation, and company profile.
DCF Valuation
TNP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TNP stock valuation using valuation multiples.
Wall Street Estimates
TNP 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
TNP 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 274,800+ 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.