T

TV Thunder PCL
SET:TVT

Watchlist Manager
TV Thunder PCL
SET:TVT
Watchlist
Price: 0.26 THB 8.33% Market Closed
Market Cap: 208m THB

Relative Value

The Relative Value of one TVT stock under the Base Case scenario is 0.17 THB. Compared to the current market price of 0.26 THB, TV Thunder PCL is Overvalued by 35%.

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.

TVT Relative Value
Base Case
0.17 THB
Overvaluation 35%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
49
Median 3Y
1.6
Median 5Y
1.8
Industry
1.5
vs History
vs Industry
13
Median 3Y
-11
Median 5Y
-7.2
Industry
17.2
vs History
vs Industry
6
Median 3Y
11.2
Median 5Y
13.5
Industry
11.1
vs History
vs Industry
7
Median 3Y
7.9
Median 5Y
7.4
Industry
15.4
vs History
95
vs Industry
78
Median 3Y
0.6
Median 5Y
0.7
Industry
1.8
vs History
95
vs Industry
90
Median 3Y
0.8
Median 5Y
1.1
Industry
1.6
vs History
93
vs Industry
86
Median 3Y
2.5
Median 5Y
4
Industry
3.5
vs History
vs Industry
61
Median 3Y
7.5
Median 5Y
17.7
Industry
8.9
vs History
vs Industry
52
Median 3Y
-0.9
Median 5Y
16.8
Industry
12.7
vs History
vs Industry
61
Median 3Y
5.4
Median 5Y
6.6
Industry
10.5
vs History
vs Industry
51
Median 3Y
5.4
Median 5Y
5.1
Industry
12.7
vs History
95
vs Industry
87
Median 3Y
0.4
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

TVT Competitors Multiples
TV Thunder 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
TV Thunder PCL
SET:TVT
208m THB 1.6 -7.8 -1.6 -0.9
US
Netflix Inc
NASDAQ:NFLX
384.5B USD 8.8 36.6 13.5 30.8
US
Walt Disney Co
NYSE:DIS
207B USD 2.2 16.7 12.4 17.1
LU
Spotify Technology SA
NYSE:SPOT
117.4B USD 6 71.6 44.1 46.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.6B USD 1.9 145.7 5.1 57.1
NL
Universal Music Group NV
AEX:UMG
39.6B EUR 2.6 7.1 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
39.6B USD 9.1 172.9 29.2 41.8
US
Live Nation Entertainment Inc
NYSE:LYV
33.6B USD 1.4 104.4 17.2 25.3
CN
Tencent Music Entertainment Group
NYSE:TME
25.8B USD 5.7 16.7 17.2 17.2
US
Roku Inc
NASDAQ:ROKU
16.2B USD 3.6 -588.4 -174.7 -125.9
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.3 14.9 21
P/E Multiple
Earnings Growth PEG
TH
T
TV Thunder PCL
SET:TVT
Average P/E: 68.3
Negative Multiple: -7.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
36.6
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.7
6%
2.8
LU
Spotify Technology SA
NYSE:SPOT
71.6
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
145.7
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.1
2%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
172.9
436%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
104.4
7%
14.9
CN
Tencent Music Entertainment Group
NYSE:TME
16.7
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -588.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.3
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
TV Thunder PCL
SET:TVT
Average EV/EBITDA: 18
Negative Multiple: -1.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.1
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.2
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
17.2
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -174.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
TV Thunder PCL
SET:TVT
Average EV/EBIT: 29.5
Negative Multiple: -0.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.8
25%
1.2
US
Walt Disney Co
NYSE:DIS
17.1
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.5
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.1
57%
1
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.8
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.3
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
17.2
23%
0.7
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -125.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21
19%
1.1