Relative Value

The Relative Value of one TTCL stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.15 THB, TTCL 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.

TTCL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
97
Median 3Y
0.1
Median 5Y
0.2
Industry
0.9
vs History
vs Industry
61
Median 3Y
5.2
Median 5Y
5.2
Industry
16
vs History
vs Industry
48
Median 3Y
1.4
Median 5Y
1.4
Industry
9
vs History
vs Industry
40
Median 3Y
-1.1
Median 5Y
-1.2
Industry
14.9
vs History
vs Industry
86
Median 3Y
0.7
Median 5Y
0.8
Industry
1.3
vs History
vs Industry
91
Median 3Y
0.1
Median 5Y
0.3
Industry
1.1
vs History
88
vs Industry
58
Median 3Y
2.6
Median 5Y
3.8
Industry
5.5
vs History
66
vs Industry
57
Median 3Y
4.3
Median 5Y
4.8
Industry
9.9
vs History
57
vs Industry
56
Median 3Y
5
Median 5Y
4.8
Industry
12.7
vs History
61
vs Industry
41
Median 3Y
2.2
Median 5Y
2.3
Industry
10.3
vs History
38
vs Industry
45
Median 3Y
0.2
Median 5Y
-1.7
Industry
12.7
vs History
vs Industry
91
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9

Multiples Across Competitors

TTCL Competitors Multiples
TTCL PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
TTCL PCL
SET:TTCL
92.4m THB 0 -0 0.1 0.1
FR
Vinci SA
PAR:DG
67.2B EUR 0.9 14.1 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
64.5B USD 2.4 63.4 29 45.6
IN
Larsen & Toubro Ltd
NSE:LT
5.6T INR 2.1 33.9 21.4 25.2
IN
Larsen and Toubro Ltd
F:LTO
51B EUR 2 32.9 20.8 24.5
ES
Ferrovial SA
MAD:FER
39.9B EUR 4.3 11.9 33.9 49.9
NL
Ferrovial SE
AEX:FER
39.8B EUR 4.3 11.8 33.8 49.8
US
Comfort Systems USA Inc
NYSE:FIX
34B USD 4.1 40.6 26.6 29.9
CN
China State Construction Engineering Corp Ltd
SSE:601668
215.7B CNY 0.1 4.9 10.8 10.8
DE
Hochtief AG
XETRA:HOT
24.9B EUR 0.7 29.2 12.8 19
US
EMCOR Group Inc
NYSE:EME
28.1B USD 1.7 24.8 16.1 17.9
P/E Multiple
Earnings Growth PEG
TH
T
TTCL PCL
SET:TTCL
Average P/E: 26.8
Negative Multiple: -0
N/A N/A
FR
Vinci SA
PAR:DG
14.1
8%
1.8
US
Quanta Services Inc
NYSE:PWR
63.4
33%
1.9
IN
Larsen & Toubro Ltd
NSE:LT
33.9
21%
1.6
IN
Larsen and Toubro Ltd
F:LTO
32.9
21%
1.6
ES
Ferrovial SA
MAD:FER
11.9
-34%
N/A
NL
Ferrovial SE
AEX:FER
11.8
-34%
N/A
US
Comfort Systems USA Inc
NYSE:FIX
40.6
33%
1.2
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
4.9
5%
1
DE
H
Hochtief AG
XETRA:HOT
29.2
15%
1.9
US
EMCOR Group Inc
NYSE:EME
24.8
10%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
TTCL PCL
SET:TTCL
Average EV/EBITDA: 19.3
0.1
N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.4
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
20.8
18%
1.2
ES
Ferrovial SA
MAD:FER
33.9
9%
3.8
NL
Ferrovial SE
AEX:FER
33.8
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
26.6
25%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
DE
H
Hochtief AG
XETRA:HOT
12.8
5%
2.6
US
EMCOR Group Inc
NYSE:EME
16.1
11%
1.5