W

Warrix Sport PCL
SET:WARRIX

Watchlist Manager
Warrix Sport PCL
SET:WARRIX
Watchlist
Price: 2.34 THB -1.68% Market Closed
Market Cap: 1.4B THB
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one WARRIX stock under the Base Case scenario is 5.5 THB. Compared to the current market price of 2.34 THB, Warrix Sport PCL is Undervalued by 57%.

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.

WARRIX Relative Value
Base Case
5.5 THB
Undervaluation 57%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
83
vs Industry
29
Median 3Y
2
Median 5Y
2
Industry
0.9
Forward
0.8
More Details
9.3
P/E
P/E
Price to Earnings
9.3
vs History
83
vs Industry
33
Median 3Y
21.5
Median 5Y
21.5
Industry
17.4
Forward
8.5
More Details
183.9
P/OCF
P/OCF
Price to OCF
183.9
vs History
16
vs Industry
26
Median 3Y
-33.7
Median 5Y
-33.7
Industry
9.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
19
Median 3Y
-9.8
Median 5Y
-9.8
Industry
16.6
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
93
vs Industry
32
Median 3Y
2.3
Median 5Y
2.3
Industry
1.3
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
83
vs Industry
36
Median 3Y
1.8
Median 5Y
1.8
Industry
1.1
Forward
0.6
More Details
1.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.4
vs History
83
vs Industry
49
Median 3Y
3.7
Median 5Y
3.7
Industry
3.8
More Details
4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4
vs History
83
vs Industry
41
Median 3Y
10.2
Median 5Y
10.2
Industry
9.5
Forward
4.8
More Details
5.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
5.5
vs History
83
vs Industry
39
Median 3Y
13.8
Median 5Y
13.8
Industry
12.7
Forward
5.4
More Details
144.6
EV/OCF
EV/OCF
Enterprise Value to OCF
144.6
vs History
16
vs Industry
32
Median 3Y
-30.6
Median 5Y
-30.6
Industry
10.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
27
Median 3Y
-36
Median 5Y
-36
Industry
13.5
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
93
vs Industry
24
Median 3Y
2.5
Median 5Y
2.5
Industry
1
More Details

Multiples Across Competitors

WARRIX Competitors Multiples
Warrix Sport PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Warrix Sport PCL
SET:WARRIX
1.4B THB 0.9 9.3 4 5.5
FR
Hermes International SCA
PAR:RMS
248.6B EUR 16.4 54 34 38.6
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
239.2B EUR 2.8 19.1 9.5 13.3
FR
EssilorLuxottica SA
PAR:EL
114.2B EUR 4.3 48.4 18.9 35.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
92.1B CHF 4.7 36.2 15.5 21
FR
Christian Dior SE
PAR:CDI
80.5B EUR 1 15.5 4 5.5
DE
Adidas AG
XETRA:ADS
38.2B EUR 1.6 37.4 14.3 25.1
CA
Lululemon Athletica Inc
NASDAQ:LULU
39.3B USD 3.7 21.6 12.6 14.9
IN
Titan Company Ltd
NSE:TITAN
3.2T INR 5.3 95.2 57.8 65.8
CN
ANTA Sports Products Ltd
HKEX:2020
262.9B HKD 3.4 15.5 10.5 13.9
FR
Kering SA
PAR:KER
21.2B EUR 1.2 18.8 7.9 14.6

See Also

Summary
WARRIX intrinsic value, competitors valuation, and company profile.
DCF Valuation
WARRIX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WARRIX stock valuation using valuation multiples.
Wall Street Estimates
WARRIX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WARRIX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 257,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.