E

Exotic Food PCL
SET:XO

Watchlist Manager
Exotic Food PCL
SET:XO
Watchlist
Price: 14.6 THB
Market Cap: 6.3B THB
Section:
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one XO stock under the Base Case scenario is 13.37 THB. Compared to the current market price of 14.6 THB, Exotic Food PCL is Overvalued by 8%.

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.

XO Relative Value
Base Case
13.37 THB
Overvaluation 8%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

2.9
P/S
P/S
Price to Sales
2.9
vs History
96
vs Industry
16
Median 3Y
3.7
Median 5Y
3.9
Industry
1
Forward
2.9
More Details
11.1
P/E
P/E
Price to Earnings
11.1
vs History
85
vs Industry
53
Median 3Y
12.8
Median 5Y
15.2
Industry
16.2
Forward
11.7
More Details
7.9
P/OCF
P/OCF
Price to OCF
7.9
vs History
98
vs Industry
36
Median 3Y
12.2
Median 5Y
12.3
Industry
9.9
More Details
11.6
P/FCFE
P/FCFE
Price to FCFE
11.6
vs History
96
vs Industry
33
Median 3Y
17.8
Median 5Y
16.5
Industry
16.5
More Details
3.5
P/B
P/B
Price to Book Value
3.5
vs History
98
vs Industry
11
Median 3Y
5
Median 5Y
5.3
Industry
1.5
More Details
2.7
EV/S
EV/S
Enterprise Value to Sales
2.7
vs History
98
vs Industry
17
Median 3Y
3.5
Median 5Y
3.7
Industry
1.1
Forward
2.7
More Details
5.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.9
vs History
98
vs Industry
37
Median 3Y
7.7
Median 5Y
8.3
Industry
4.8
More Details
8.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.2
vs History
90
vs Industry
46
Median 3Y
10.1
Median 5Y
11.8
Industry
10
Forward
8.3
More Details
9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9
vs History
90
vs Industry
51
Median 3Y
11.1
Median 5Y
13.6
Industry
13.3
Forward
9.6
More Details
7.3
EV/OCF
EV/OCF
Enterprise Value to OCF
7.3
vs History
98
vs Industry
41
Median 3Y
11.3
Median 5Y
11.4
Industry
11.4
More Details
10.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.5
vs History
95
vs Industry
30
Median 3Y
14.9
Median 5Y
14.8
Industry
15.9
More Details
4.1
EV/IC
EV/IC
Enterprise Value to IC
4.1
vs History
98
vs Industry
7
Median 3Y
6.2
Median 5Y
6.9
Industry
1.1
More Details

Multiples Across Competitors

XO Competitors Multiples
Exotic Food PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Exotic Food PCL
SET:XO
6.3B THB 2.9 11.1 8.2 9
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
204.8B CHF 2.3 19.9 13.3 16.5
US
Mondelez International Inc
NASDAQ:MDLZ
72.7B USD 2 20.6 16 20.9
FR
Danone SA
PAR:BN
49.7B EUR 1.8 27 11.7 15.7
ZA
Tiger Brands Ltd
JSE:TBS
53.1B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
37.8B USD 3.3 27.9 16.8 21
CN
Muyuan Foods Co Ltd
SZSE:002714
270.2B CNY 1.8 12.2 12.5 12.5
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.5B CHF 4.8 42.8 24.9 33.9
ZA
Avi Ltd
JSE:AVI
33.6B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
215.8B CNY 7.7 31.5 28.7 28.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
E
Exotic Food PCL
SET:XO
Average EV/EBITDA: 20 741.6
8.2
-6%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13.3
1%
13.3
US
Mondelez International Inc
NASDAQ:MDLZ
16
0%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
16.8
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.9
8%
3.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.7
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
E
Exotic Food PCL
SET:XO
Average EV/EBIT: 35 382.5
9
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.5
1%
16.5
US
Mondelez International Inc
NASDAQ:MDLZ
20.9
-1%
N/A
FR
Danone SA
PAR:BN
15.7
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Hershey Co
NYSE:HSY
21
-7%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
21%
0.6
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.9
8%
4.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.7
12%
2.4

See Also

Summary
XO intrinsic value, competitors valuation, and company profile.
DCF Valuation
XO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XO stock valuation using valuation multiples.
Wall Street Estimates
XO 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
XO 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 298,600+ value investors using Alpha Spread
Create 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.