DMT Relative Valuation - Don Muang Tollway PCL

Watchlist Manager

Watchlist

Price: 11.1 THB Market Closed

Market Cap: ฿13.1B

D	Don Muang Tollway PCL SET:DMT	TH
C	Clientele Ltd JSE:CLI	ZA

Multiples-Based Value

The Multiples-Based Value of one DMT stock under the Base Case scenario is 11.6 THB. Compared to the current market price of 11.1 THB, Don Muang Tollway PCL is 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?

DMT Multiples-Based Value

Base Case

Undervaluation 4%

Multiples-Based Value

Price ฿11.1

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	D	Don Muang Tollway PCL SET:DMT	13.1B THB	5	12.2	5.9	9.1
AU		Transurban Group ASX:TCL	43.2B AUD	11	90.3	52.8	52.8
IT	A	Atlantia SpA F:AU9	18.7B EUR	1.6	2.7	9.9	34.4
FR		Getlink SE PAR:GET	10.5B EUR	6.8	40.9	25.4	25.4
CN		China Merchants Expressway Network Technology Holdings Co Ltd SZSE:001965	67.9B CNY	5.5	13.4	43.9	43.9
CN		Jiangsu Expressway Co Ltd SSE:600377	60.3B CNY	3	13.1	15.3	15.3
MX		Aleatica SAB de CV BMV:ALEATIC	142B MXN	3.1	7.3	4.2	4.3
CN		Shandong Hi-speed Co Ltd SSE:600350	51.3B CNY	2	18.8	21.1	21.1
MX		Promotora y Operadora de Infraestructura SAB de CV BMV:PINFRA	128.3B MXN	6.5	8.9	4.2	4.3
BR		Motiva Infraestrutura de Mobilidade SA BOVESPA:MOTV3	32.5B BRL	1.7	9.9	6.9	8.3
CN	Z	Zhejiang Expressway Co Ltd HKEX:576	44.7B HKD	2	7.4	5.4	5.4

				Revenue Growth	P/S to Growth
TH	D	Don Muang Tollway PCL SET:DMT	Average P/S: 4.4 5	N/A	N/A
AU		Transurban Group ASX:TCL	11	2%	5.5
IT	A	Atlantia SpA F:AU9	1.6	-10%	N/A
FR		Getlink SE PAR:GET	6.8	4%	1.7
CN		China Merchants Expressway Network Technology Holdings Co Ltd SZSE:001965	5.5	3%	1.8
CN		Jiangsu Expressway Co Ltd SSE:600377	3	-12%	N/A
MX		Aleatica SAB de CV BMV:ALEATIC	3.1	N/A	N/A
CN		Shandong Hi-speed Co Ltd SSE:600350	2	0%	N/A
MX		Promotora y Operadora de Infraestructura SAB de CV BMV:PINFRA	6.5	2%	3.2
BR		Motiva Infraestrutura de Mobilidade SA BOVESPA:MOTV3	1.7	4%	0.4
CN	Z	Zhejiang Expressway Co Ltd HKEX:576	2	N/A	N/A

				Earnings Growth	PEG
TH	D	Don Muang Tollway PCL SET:DMT	Average P/E: 20.4 12.2	N/A	N/A
AU		Transurban Group ASX:TCL	90.3	94%	1
IT	A	Atlantia SpA F:AU9	2.7	24%	0.1
FR		Getlink SE PAR:GET	40.9	9%	4.5
CN		China Merchants Expressway Network Technology Holdings Co Ltd SZSE:001965	13.4	4%	3.3
CN		Jiangsu Expressway Co Ltd SSE:600377	13.1	N/A	N/A
MX		Aleatica SAB de CV BMV:ALEATIC	7.3	N/A	N/A
CN		Shandong Hi-speed Co Ltd SSE:600350	18.8	12%	1.6
MX		Promotora y Operadora de Infraestructura SAB de CV BMV:PINFRA	8.9	-8%	N/A
BR		Motiva Infraestrutura de Mobilidade SA BOVESPA:MOTV3	9.9	6%	1.7
CN	Z	Zhejiang Expressway Co Ltd HKEX:576	7.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	D	Don Muang Tollway PCL SET:DMT	Average EV/EBITDA: 17.7 5.9	N/A	N/A
AU		Transurban Group ASX:TCL	52.8	49%	1.1
IT	A	Atlantia SpA F:AU9	9.9	3%	3.3
FR		Getlink SE PAR:GET	25.4	17%	1.5
CN		China Merchants Expressway Network Technology Holdings Co Ltd SZSE:001965	43.9	52%	0.8
CN		Jiangsu Expressway Co Ltd SSE:600377	15.3	N/A	N/A
MX		Aleatica SAB de CV BMV:ALEATIC	4.2	N/A	N/A
CN		Shandong Hi-speed Co Ltd SSE:600350	21.1	29%	0.7
MX		Promotora y Operadora de Infraestructura SAB de CV BMV:PINFRA	4.2	-14%	N/A
BR		Motiva Infraestrutura de Mobilidade SA BOVESPA:MOTV3	6.9	15%	0.5
CN	Z	Zhejiang Expressway Co Ltd HKEX:576	5.4	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
TH	D	Don Muang Tollway PCL SET:DMT	Average EV/EBIT: 20.4 9.1	2%	4.6
AU		Transurban Group ASX:TCL	52.8	31%	1.7
IT	A	Atlantia SpA F:AU9	34.4	18%	1.9
FR		Getlink SE PAR:GET	25.4	6%	4.2
CN		China Merchants Expressway Network Technology Holdings Co Ltd SZSE:001965	43.9	6%	7.3
CN		Jiangsu Expressway Co Ltd SSE:600377	15.3	N/A	N/A
MX		Aleatica SAB de CV BMV:ALEATIC	4.3	N/A	N/A
CN		Shandong Hi-speed Co Ltd SSE:600350	21.1	9%	2.3
MX		Promotora y Operadora de Infraestructura SAB de CV BMV:PINFRA	4.3	-17%	N/A
BR		Motiva Infraestrutura de Mobilidade SA BOVESPA:MOTV3	8.3	11%	0.8
CN	Z	Zhejiang Expressway Co Ltd HKEX:576	5.4	N/A	N/A

Don Muang Tollway PCL
SET:DMT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DMT Competitors Multiples
Don Muang Tollway PCL Competitors

See Also

Company

Help

Tools

Stocks

Don Muang Tollway PCL SET:DMT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DMT Competitors Multiples Don Muang Tollway PCL Competitors

See Also

Company

Help

Tools

Stocks

Don Muang Tollway PCL
SET:DMT

DMT Competitors Multiples
Don Muang Tollway PCL Competitors