T

Thaiholdings JSC
VN:THD

Watchlist Manager
Thaiholdings JSC
VN:THD
Watchlist
Price: 30 300 VND Market Closed
Market Cap: 11.7T VND

Relative Value

The Relative Value of one THD stock under the Base Case scenario is hidden VND. Compared to the current market price of 30 300 VND, Thaiholdings JSC 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.

THD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
3
Median 3Y
9.9
Median 5Y
10.5
Industry
0.9
vs History
15
vs Industry
4
Median 3Y
100.2
Median 5Y
91.3
Industry
16
vs History
15
vs Industry
33
Median 3Y
59.1
Median 5Y
11.1
Industry
9
vs History
15
vs Industry
21
Median 3Y
149.9
Median 5Y
33.8
Industry
15
vs History
69
vs Industry
17
Median 3Y
2.7
Median 5Y
3.1
Industry
1.3
vs History
41
vs Industry
4
Median 3Y
9.9
Median 5Y
10.5
Industry
1.1
vs History
15
vs Industry
0
Median 3Y
431.8
Median 5Y
294.4
Industry
5.5
vs History
vs Industry
3
Median 3Y
-148.9
Median 5Y
37.3
Industry
10
vs History
vs Industry
0
Median 3Y
-82.1
Median 5Y
50.9
Industry
12.7
vs History
15
vs Industry
36
Median 3Y
59
Median 5Y
11.2
Industry
10.4
vs History
15
vs Industry
35
Median 3Y
59
Median 5Y
11.3
Industry
12.8
vs History
49
vs Industry
13
Median 3Y
2.4
Median 5Y
2.7
Industry
0.9

Multiples Across Competitors

THD Competitors Multiples
Thaiholdings JSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Thaiholdings JSC
VN:THD
11.7T VND 11.6 134.3 -2 641.1 -2 618.8
FR
Vinci SA
PAR:DG
68B EUR 0.9 14.3 6.7 9.7
IN
Larsen & Toubro Ltd
NSE:LT
5.7T INR 2.1 34.7 21.9 25.8
US
Quanta Services Inc
NYSE:PWR
63.5B USD 2.3 62.4 28.6 45
IN
Larsen and Toubro Ltd
F:LTO
52.8B EUR 2.1 34.1 21.5 25.4
NL
Ferrovial SE
AEX:FER
41.1B EUR 4.4 12.2 34.7 51.1
ES
Ferrovial SA
MAD:FER
40.6B EUR 4.3 12.1 34.4 50.6
US
Comfort Systems USA Inc
NYSE:FIX
34.8B USD 4.2 41.5 27.2 30.6
DE
Hochtief AG
XETRA:HOT
26.4B EUR 0.7 30.9 13.5 20
CN
China State Construction Engineering Corp Ltd
SSE:601668
214.5B CNY 0.1 4.9 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
28.7B USD 1.8 25.4 16.5 18.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
T
Thaiholdings JSC
VN:THD
Average EV/EBITDA: 21.6
Negative Multiple: -2 641.1
N/A N/A
FR
Vinci SA
PAR:DG
6.7
6%
1.1
IN
Larsen & Toubro Ltd
NSE:LT
21.9
18%
1.2
US
Quanta Services Inc
NYSE:PWR
28.6
21%
1.4
IN
Larsen and Toubro Ltd
F:LTO
21.5
18%
1.2
NL
Ferrovial SE
AEX:FER
34.7
9%
3.9
ES
Ferrovial SA
MAD:FER
34.4
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
27.2
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
13.5
5%
2.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.5
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
T
Thaiholdings JSC
VN:THD
Average EV/EBIT: 28.7
Negative Multiple: -2 618.8
N/A N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
25.8
21%
1.2
US
Quanta Services Inc
NYSE:PWR
45
23%
2
IN
Larsen and Toubro Ltd
F:LTO
25.4
21%
1.2
NL
Ferrovial SE
AEX:FER
51.1
12%
4.3
ES
Ferrovial SA
MAD:FER
50.6
12%
4.2
US
Comfort Systems USA Inc
NYSE:FIX
30.6
26%
1.2
DE
H
Hochtief AG
XETRA:HOT
20
6%
3.3
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
US
EMCOR Group Inc
NYSE:EME
18.4
11%
1.7