AOT Relative Valuation - Airports of Thailand PCL

Watchlist Manager

Watchlist

Price: 48 THB -3.03% Market Closed

Market Cap: ฿685.7B

Relative Value

The Relative Value of one AOT stock under the Base Case scenario is hidden THB. Compared to the current market price of 48 THB, Airports of Thailand 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.

What is Relative Valuation?

How is Relative Value calculated?

AOT Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH		Airports of Thailand PCL SET:AOT	685.7B THB	10.4	39.3	19.4	29.1
ES		Aena SME SA MAD:AENA	38B EUR	6	17.8	11.2	14.2
FR		Aeroports de Paris SA PAR:ADP	10.2B EUR	1.5	26.8	12.8	12.8
CN		Shanghai International Airport Co Ltd SSE:600009	72.8B CNY	5.6	30.8	33.4	33.4
IN		GMR Airports Ltd NSE:GMRAIRPORT	931.6B INR	6.8	-255.6	22.5	34.1
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	178.5B MXN	4.4	19	10	12.2
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	170.9B MXN	4.7	16.5	8.8	10.5
CH		Flughafen Zuerich AG SIX:FHZN	7.6B CHF	5.5	21.8	12	19.4
NZ		Auckland International Airport Ltd NZX:AIA	14.3B NZD	13.9	34.8	32.3	32.3
IN		GMR Infrastructure Ltd NSE:GMRINFRA	759.3B INR	5.5	-208.3	19.4	29.4
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	7B EUR	1.6	15	11.3	18.4

				Revenue Growth	P/S to Growth
TH		Airports of Thailand PCL SET:AOT	Average P/S: 6 10.4	11%	0.9
ES		Aena SME SA MAD:AENA	6	5%	1.2
FR		Aeroports de Paris SA PAR:ADP	1.5	5%	0.3
CN		Shanghai International Airport Co Ltd SSE:600009	5.6	7%	0.8
IN		GMR Airports Ltd NSE:GMRAIRPORT	6.8	23%	0.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	4.4	9%	0.5
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	4.7	11%	0.4
CH		Flughafen Zuerich AG SIX:FHZN	5.5	5%	1.1
NZ		Auckland International Airport Ltd NZX:AIA	13.9	9%	1.5
IN		GMR Infrastructure Ltd NSE:GMRINFRA	5.5	23%	0.2
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.6	3%	0.5

				Earnings Growth	PEG
TH		Airports of Thailand PCL SET:AOT	Average P/E: 24.6 39.3	22%	1.8
ES		Aena SME SA MAD:AENA	17.8	4%	4.4
FR		Aeroports de Paris SA PAR:ADP	26.8	29%	0.9
CN		Shanghai International Airport Co Ltd SSE:600009	30.8	20%	1.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -255.6	N/A	N/A
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	19	17%	1.1
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	16.5	15%	1.1
CH		Flughafen Zuerich AG SIX:FHZN	21.8	5%	4.4
NZ		Auckland International Airport Ltd NZX:AIA	34.8	-4%	N/A
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -208.3	N/A	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	15	-3%	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH		Airports of Thailand PCL SET:AOT	Average EV/EBITDA: 17.5 19.4	15%	1.3
ES		Aena SME SA MAD:AENA	11.2	6%	1.9
FR		Aeroports de Paris SA PAR:ADP	12.8	26%	0.5
CN		Shanghai International Airport Co Ltd SSE:600009	33.4	60%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	22.5	29%	0.8
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	10	18%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	8.8	16%	0.5
CH		Flughafen Zuerich AG SIX:FHZN	12	7%	1.7
NZ		Auckland International Airport Ltd NZX:AIA	32.3	24%	1.3
IN		GMR Infrastructure Ltd NSE:GMRINFRA	19.4	29%	0.7
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.3	8%	1.4

				EBIT Growth	EV/EBIT to Growth
TH		Airports of Thailand PCL SET:AOT	Average EV/EBIT: 22.3 29.1	19%	1.5
ES		Aena SME SA MAD:AENA	14.2	5%	2.8
FR		Aeroports de Paris SA PAR:ADP	12.8	8%	1.6
CN		Shanghai International Airport Co Ltd SSE:600009	33.4	35%	1
IN		GMR Airports Ltd NSE:GMRAIRPORT	34.1	52%	0.7
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	12.2	21%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10.5	16%	0.7
CH		Flughafen Zuerich AG SIX:FHZN	19.4	4%	4.9
NZ		Auckland International Airport Ltd NZX:AIA	32.3	8%	4
IN		GMR Infrastructure Ltd NSE:GMRINFRA	29.4	52%	0.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	18.4	7%	2.6

Airports of Thailand PCL
SET:AOT

Relative Value

Valuation Multiples

Multiples Across Competitors

AOT Competitors Multiples
Airports of Thailand PCL Competitors

See Also

Company

Help

Tools

Stocks

Airports of Thailand PCL SET:AOT

Relative Value

Valuation Multiples

Multiples Across Competitors

AOT Competitors Multiples Airports of Thailand PCL Competitors

See Also

Company

Help

Tools

Stocks

Airports of Thailand PCL
SET:AOT

AOT Competitors Multiples
Airports of Thailand PCL Competitors