Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in
T

Thai Nippon Rubber Industry PCL
SET:TNR

Watchlist Manager
Thai Nippon Rubber Industry PCL
SET:TNR
Watchlist
Price: 4.82 THB -1.63% Market Closed
Market Cap: ฿1.4B
Write Note Create Alert Ask AI

Multiples-Based Value

The Multiples-Based Value of one TNR stock under the Base Case scenario is 8.28 THB. Compared to the current market price of 4.82 THB, Thai Nippon Rubber Industry PCL is Undervalued by 42%.

Multiples-Based 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.

TNR Multiples-Based Value
Base Case
8.28 THB
Undervaluation 42%
Multiples-Based Value
Price ฿4.82
T
Worst Case
Base Case
Best Case

Valuation Multiples

P/S
View Details
P/E
View Details
P/OCF
View Details
P/FCFE
View Details
P/B
View Details
EV/S
View Details
EV/GP
View Details
EV/EBITDA
View Details
EV/EBIT
View Details
EV/OCF
View Details
EV/FCFF
View Details
EV/IC
View Details

Multiples Across Competitors

TNR Competitors Multiples
Thai Nippon Rubber Industry 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 Nippon Rubber Industry PCL
SET:TNR
1.4B THB 0.8 10.8 5.3 8.2
FR
L'Oreal SA
PAR:OR
192.1B EUR 4.4 31.3 17.9 21.5
UK
Unilever PLC
LSE:ULVR
94.1B GBP 2.1 11.4 11.5 13
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5T INR 7.8 34.8 33.4 36.9
UK
HALEON PLC
LSE:HLN
32.4B GBP 2.9 19.5 13.5 15.5
US
Estee Lauder Companies Inc
NYSE:EL
26.3B USD 1.8 -147.7 13.8 21.7
DE
Beiersdorf AG
XETRA:BEI
16.5B EUR 1.7 17.6 8.3 10.2
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.5 10.7 16.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.2 60.4 36.4 39.8
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
JP
Shiseido Co Ltd
TSE:4911
1.3T JPY 1.4 -33.1 16.7 83.1
P/E Multiple
Earnings Growth PEG
TH
T
Thai Nippon Rubber Industry PCL
SET:TNR
Average P/E: 26.2
10.8
N/A N/A
FR
L'Oreal SA
PAR:OR
31.3
13%
2.4
UK
Unilever PLC
LSE:ULVR
11.4
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
34.8
7%
5
UK
HALEON PLC
LSE:HLN
19.5
11%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -147.7 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
17.6
10%
1.8
JP
Kao Corp
TSE:4452
23.5
10%
2.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
60.4
18%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -33.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thai Nippon Rubber Industry PCL
SET:TNR
Average EV/EBITDA: 16.7
5.3
N/A N/A
FR
L'Oreal SA
PAR:OR
17.9
7%
2.6
UK
Unilever PLC
LSE:ULVR
11.5
4%
2.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
33.4
7%
4.8
UK
HALEON PLC
LSE:HLN
13.5
7%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
13.8
16%
0.9
DE
Beiersdorf AG
XETRA:BEI
8.3
6%
1.4
JP
Kao Corp
TSE:4452
10.7
8%
1.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
36.4
12%
3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
16.7
19%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thai Nippon Rubber Industry PCL
SET:TNR
Average EV/EBIT: 26.6
8.2
N/A N/A
FR
L'Oreal SA
PAR:OR
21.5
7%
3.1
UK
Unilever PLC
LSE:ULVR
13
4%
3.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.9
8%
4.6
UK
HALEON PLC
LSE:HLN
15.5
8%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
21.7
26%
0.8
DE
Beiersdorf AG
XETRA:BEI
10.2
4%
2.6
JP
Kao Corp
TSE:4452
16.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.8
13%
3.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
83.1
N/A N/A

See Also

Summary
TNR intrinsic value, competitors valuation, and company profile.
DCF Valuation
TNR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TNR stock valuation using valuation multiples.
Wall Street Estimates
TNR 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
TNR 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 329,600+ 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

© 2026 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.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett