T

Tirathai PCL
SET:TRT

Watchlist Manager
Tirathai PCL
SET:TRT
Watchlist
Price: 3.2 THB -0.62% Market Closed
Market Cap: 985.6m THB

Relative Value

The Relative Value of one TRT stock under the Base Case scenario is 7.77 THB. Compared to the current market price of 3.2 THB, Tirathai PCL is Undervalued by 59%.

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.

TRT Relative Value
Base Case
7.77 THB
Undervaluation 59%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
81
Median 3Y
0.4
Median 5Y
0.4
Industry
1.8
vs History
50
vs Industry
60
Median 3Y
4.2
Median 5Y
5.8
Industry
23.4
vs History
42
vs Industry
66
Median 3Y
-3
Median 5Y
1
Industry
15.7
vs History
34
vs Industry
49
Median 3Y
3.8
Median 5Y
3.7
Industry
21.4
vs History
55
vs Industry
72
Median 3Y
0.9
Median 5Y
0.8
Industry
2.1
vs History
95
vs Industry
71
Median 3Y
1
Median 5Y
0.8
Industry
1.9
vs History
87
vs Industry
69
Median 3Y
4.2
Median 5Y
3.6
Industry
7.6
vs History
84
vs Industry
60
Median 3Y
5.9
Median 5Y
6.7
Industry
14.9
vs History
61
vs Industry
57
Median 3Y
5.1
Median 5Y
6.8
Industry
18.9
vs History
46
vs Industry
64
Median 3Y
-8.8
Median 5Y
1.7
Industry
15.2
vs History
41
vs Industry
49
Median 3Y
-6.3
Median 5Y
-6.1
Industry
17.8
vs History
79
vs Industry
70
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7

Multiples Across Competitors

TRT Competitors Multiples
Tirathai PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Tirathai PCL
SET:TRT
985.6m THB 0.4 5.7 4.1 5.3
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.2T CNY 3.4 23 20.2 20.2
FR
Schneider Electric SE
PAR:SU
132.5B EUR 3.5 31 16.9 20.8
IE
Eaton Corporation PLC
NYSE:ETN
153.5B USD 6.1 39 27.6 32.8
CH
Abb Ltd
SIX:ABBN
97.1B CHF 3.6 29.2 19.4 22.2
US
Emerson Electric Co
NYSE:EMR
84.2B USD 4.8 35.1 19.5 30
KR
LG Energy Solution Ltd
KRX:373220
85.1T KRW 3.3 -73.1 23.4 108.2
US
Vertiv Holdings Co
NYSE:VRT
52.4B USD 6.2 78.6 30.7 36.6
US
AMETEK Inc
NYSE:AME
41.6B USD 6 29.3 19.3 23.5
US
Rockwell Automation Inc
NYSE:ROK
40.4B USD 5.1 44.8 26.7 36.5
FR
Legrand SA
PAR:LR
32.7B EUR 2.5 19 12.4 14.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Tirathai PCL
SET:TRT
Average EV/EBITDA: 20
4.1
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
20.2
34%
0.6
FR
Schneider Electric SE
PAR:SU
16.9
10%
1.7
IE
Eaton Corporation PLC
NYSE:ETN
27.6
12%
2.3
CH
Abb Ltd
SIX:ABBN
19.4
9%
2.2
US
Emerson Electric Co
NYSE:EMR
19.5
12%
1.6
KR
LG Energy Solution Ltd
KRX:373220
23.4
42%
0.6
US
Vertiv Holdings Co
NYSE:VRT
30.7
20%
1.5
US
AMETEK Inc
NYSE:AME
19.3
6%
3.2
US
Rockwell Automation Inc
NYSE:ROK
26.7
12%
2.2
FR
Legrand SA
PAR:LR
12.4
8%
1.5