Relative Value

The Relative Value of one TTW stock under the Base Case scenario is hidden THB. Compared to the current market price of 9.05 THB, TTW 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.

TTW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
9
Median 3Y
6.6
Median 5Y
6.9
Industry
1.7
Forward
7
vs History
93
vs Industry
45
Median 3Y
12.4
Median 5Y
12.9
Industry
15.2
Forward
12.4
vs History
7
vs Industry
22
Median 3Y
10.3
Median 5Y
10.6
Industry
7.4
vs History
96
vs Industry
24
Median 3Y
19.3
Median 5Y
17.5
Industry
14.6
vs History
82
vs Industry
22
Median 3Y
2.3
Median 5Y
2.5
Industry
1.4
vs History
11
vs Industry
16
Median 3Y
6.5
Median 5Y
6.9
Industry
2.9
Forward
7.6
vs History
14
vs Industry
34
Median 3Y
9.8
Median 5Y
10.2
Industry
7.8
vs History
3
vs Industry
49
Median 3Y
8.4
Median 5Y
8.9
Industry
10.7
Forward
9.7
vs History
31
vs Industry
54
Median 3Y
11.1
Median 5Y
11.5
Industry
15.3
Forward
10.3
vs History
3
vs Industry
42
Median 3Y
10.2
Median 5Y
10.8
Industry
11.3
vs History
6
vs Industry
34
Median 3Y
10.7
Median 5Y
12.1
Industry
17
vs History
92
vs Industry
14
Median 3Y
2.1
Median 5Y
2.2
Industry
0.9

Multiples Across Competitors

TTW Competitors Multiples
TTW 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
TTW PCL
SET:TTW
36.1B THB 7 11.3 9.9 11.9
US
American Water Works Company Inc
NYSE:AWK
25.5B USD 5 22.9 14.3 21
BR
Companhia de Saneamento Basico do Estado de Sao Paulo SABESP
BOVESPA:SBSP3
91.6B BRL 2.3 8.2 5.6 6.3
US
Essential Utilities Inc
NYSE:WTRG
10.9B USD 4.6 16.3 14.1 20.3
UK
Severn Trent PLC
LSE:SVT
8.1B GBP 3.1 25.6 13.5 21.9
UK
United Utilities Group PLC
LSE:UU
8B GBP 3.4 20 12.9 19.8
BR
Basic Sanitation Company of the State of Sao Paulo SABESP
SWB:SAJA
6B EUR 1 3.5 3 3.3
HK
Guangdong Investment Ltd
HKEX:270
44.2B HKD 2.8 12.9 6.9 6.9
CN
Grandblue Environment Co Ltd
SSE:600323
23.5B CNY 1.8 12.5 18 18
UK
Pennon Group PLC
LSE:PNN
2.5B GBP 2.1 83.7 16.2 30.1
HK
Beijing Enterprises Water Group Ltd
HKEX:371
25.1B HKD 1.1 18.7 16 16