T

TTCL PCL
SET:TTCL

Watchlist Manager
TTCL PCL
SET:TTCL
Watchlist
Price: 0.15 THB 7.14% Market Closed
Market Cap: 92.4m THB

Relative Value

The Relative Value of one TTCL stock under the Base Case scenario is 5.07 THB. Compared to the current market price of 0.15 THB, TTCL PCL is Undervalued by 97%.

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
Base Case
5.07 THB
Undervaluation 97%
Relative Value
Price
T
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
67.4B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
64B USD 2.4 62.8 28.8 45.2
IN
Larsen & Toubro Ltd
NSE:LT
5.6T INR 2.1 34 21.4 25.3
IN
Larsen and Toubro Ltd
F:LTO
52.5B EUR 2.1 33.9 21.4 25.3
NL
Ferrovial SE
AEX:FER
40.3B EUR 4.3 12 34.2 50.3
ES
Ferrovial SA
MAD:FER
39.8B EUR 4.3 11.8 33.8 49.8
US
Comfort Systems USA Inc
NYSE:FIX
33.7B USD 4 40.2 26.3 29.6
CN
China State Construction Engineering Corp Ltd
SSE:601668
213.2B CNY 0.1 4.8 10.8 10.8
DE
Hochtief AG
XETRA:HOT
25B EUR 0.7 29.4 12.9 19.1
US
EMCOR Group Inc
NYSE:EME
27.9B USD 1.7 24.6 16 17.8
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
28.8
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.4
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
21.4
18%
1.2
NL
Ferrovial SE
AEX:FER
34.2
9%
3.8
ES
Ferrovial SA
MAD:FER
33.8
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
26.3
25%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
DE
H
Hochtief AG
XETRA:HOT
12.9
5%
2.6
US
EMCOR Group Inc
NYSE:EME
16
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
TTCL PCL
SET:TTCL
Average EV/EBIT: 25.7
0.1
N/A N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
45.2
23%
2
IN
Larsen & Toubro Ltd
NSE:LT
25.3
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
25.3
21%
1.2
NL
Ferrovial SE
AEX:FER
50.3
12%
4.2
ES
Ferrovial SA
MAD:FER
49.8
12%
4.2
US
Comfort Systems USA Inc
NYSE:FIX
29.6
26%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
DE
H
Hochtief AG
XETRA:HOT
19.1
6%
3.2
US
EMCOR Group Inc
NYSE:EME
17.8
11%
1.6