BA Relative Valuation - Bangkok Airways PCL

Watchlist Manager

Watchlist

Price: 13.5 THB -2.88%

Market Cap: ฿28.4B

B	Bangkok Airways PCL SET:BA	TH
F	Far East Fame Line DDB PCL SET:FE	TH
	TradeGo FinTech Ltd HKEX:8017	HK

Multiples-Based Value

The Multiples-Based Value for Bangkok Airways PCL (BA) under the Base Case is 14.11 THB. Compared with the current market price of 13.5 THB, the stock appears Undervalued by 4%.

Multiples-Based 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 Multiples-Based Value calculated?

BA Multiples-Based Value

Base Case

Undervaluation 4%

Multiples-Based Value

Price ฿13.5

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	B	Bangkok Airways PCL SET:BA	28B THB	1.2	7.9	4.1	5.3
US		Delta Air Lines Inc NYSE:DAL	44.5B USD	0.7	8.9	6.4	9
US		United Airlines Holdings Inc NASDAQ:UAL	31.2B USD	0.5	9.3	7.9	7.9
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	18.2B GBP	0.6	6.2	3.1	4.7
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	20.8B USD	0.7	47.2	11.2	51.8
IN		Interglobe Aviation Ltd NSE:INDIGO	1.8T INR	2	53.4	8.8	16.8
CN		Air China Ltd SSE:601111	125.5B CNY	0.7	-70.9	-661.3	-661.3
SG		Singapore Airlines Ltd SGX:C6L	21.1B SGD	1.1	9.2	5.4	13.2
CN		China Southern Airlines Co Ltd SSE:600029	109.6B CNY	0.6	127.9	31.3	31.3

				Revenue Growth	P/S to Growth
TH	B	Bangkok Airways PCL SET:BA	Average P/S: 0.9 1.2	2%	0.6
US		Delta Air Lines Inc NYSE:DAL	0.7	4%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.5	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
US		Southwest Airlines Co NYSE:LUV	0.7	8%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2	12%	0.2
CN		Air China Ltd SSE:601111	0.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	1.1	3%	0.4
CN		China Southern Airlines Co Ltd SSE:600029	0.6	10%	0.1

				Earnings Growth	PEG
TH	B	Bangkok Airways PCL SET:BA	Average P/E: 30.9 7.9	6%	1.3
US		Delta Air Lines Inc NYSE:DAL	8.9	6%	1.5
US		United Airlines Holdings Inc NASDAQ:UAL	9.3	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	6.2	5%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	47.2	85%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	53.4	8%	6.7
CN		Air China Ltd SSE:601111	Negative Multiple: -70.9	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9.2	-23%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	127.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	B	Bangkok Airways PCL SET:BA	Average EV/EBITDA: 9.2 4.1	-5%	N/A
US		Delta Air Lines Inc NYSE:DAL	6.4	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	7.9	31%	0.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	3.1	5%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	11.2	39%	0.3
IN		Interglobe Aviation Ltd NSE:INDIGO	8.8	12%	0.7
CN		Air China Ltd SSE:601111	Negative Multiple: -661.3	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	31.3	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
TH	B	Bangkok Airways PCL SET:BA	Average EV/EBIT: 16.3 5.3	4%	1.3
US		Delta Air Lines Inc NYSE:DAL	9	12%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	7.9	14%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.7	4%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	51.8	100%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	16.8	6%	2.8
CN		Air China Ltd SSE:601111	Negative Multiple: -661.3	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13.2	1%	13.2
CN		China Southern Airlines Co Ltd SSE:600029	31.3	N/A	N/A

Bangkok Airways PCL
SET:BA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BA Competitors Multiples
Bangkok Airways PCL Competitors

See Also

Company

Help

Tools

Stocks

Bangkok Airways PCL SET:BA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BA Competitors Multiples Bangkok Airways PCL Competitors

See Also

Company

Help

Tools

Stocks

Bangkok Airways PCL
SET:BA

BA Competitors Multiples
Bangkok Airways PCL Competitors