I

Infraset PCL
SET:INSET

Watchlist Manager
Infraset PCL
SET:INSET
Watchlist
Price: 2.62 THB -2.96% Market Closed
Market Cap: ฿2.1B

Relative Value

The Relative Value of one INSET stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.62 THB, Infraset 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.

INSET Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

INSET Competitors Multiples
Infraset PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Infraset PCL
SET:INSET
2.1B THB 1.9 60.4 32.1 40.7
CA
Shopify Inc
NASDAQ:SHOP
160.3B USD 14.1 132 103.6 105.8
US
Cloudflare Inc
NYSE:NET
74.8B USD 34.5 -731 -5 873.6 -359.4
US
Snowflake Inc
XETRA:5Q5
53.1B EUR 13.4 -47.2 -55 -45.9
US
Snowflake Inc.
NYSE:SNOW
61.1B USD 13 -45.8 -53.4 -44.5
ID
DCI Indonesia Tbk PT
IDX:DCII
519.7T IDR 197.4 443.4 369.7 369.7
US
Verisign Inc
NASDAQ:VRSN
21.9B USD 13.2 26.6 19.9 20.4
US
MongoDB Inc
NASDAQ:MDB
21B USD 8.5 -294.7 -168 -135.7
US
Twilio Inc
NYSE:TWLO
19B USD 3.7 560.2 47.2 100
US
Akamai Technologies Inc
NASDAQ:AKAM
15.6B USD 3.7 34.7 13.9 29.6
US
Okta Inc
NASDAQ:OKTA
14B USD 4.8 59.7 46.1 75.1
P/S Multiple
Revenue Growth P/S to Growth
TH
I
Infraset PCL
SET:INSET
Average P/S: 28
1.9
30%
0.1
CA
Shopify Inc
NASDAQ:SHOP
14.1
26%
0.5
US
Cloudflare Inc
NYSE:NET
34.5
28%
1.2
US
Snowflake Inc
XETRA:5Q5
13.4
25%
0.5
US
Snowflake Inc.
NYSE:SNOW
13
25%
0.5
ID
DCI Indonesia Tbk PT
IDX:DCII
197.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.2
6%
2.2
US
MongoDB Inc
NASDAQ:MDB
8.5
18%
0.5
US
Twilio Inc
NYSE:TWLO
3.7
10%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.7
8%
0.5
US
Okta Inc
NASDAQ:OKTA
4.8
9%
0.5
P/E Multiple
Earnings Growth PEG
TH
I
Infraset PCL
SET:INSET
Average P/E: 188.1
60.4
68%
0.9
CA
Shopify Inc
NASDAQ:SHOP
132
52%
2.5
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -731 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -47.2 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
443.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
26.6
9%
3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -294.7 N/A N/A
US
Twilio Inc
NYSE:TWLO
560.2
222%
2.5
US
Akamai Technologies Inc
NASDAQ:AKAM
34.7
41%
0.8
US
Okta Inc
NASDAQ:OKTA
59.7
53%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBITDA: 90.4
32.1
58%
0.6
CA
Shopify Inc
NASDAQ:SHOP
103.6
55%
1.9
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 873.6 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -55 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.9
8%
2.5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -168 N/A N/A
US
Twilio Inc
NYSE:TWLO
47.2
60%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
13.9
20%
0.7
US
Okta Inc
NASDAQ:OKTA
46.1
68%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
Infraset PCL
SET:INSET
Average EV/EBIT: 105.9
40.7
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
105.8
52%
2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -359.4 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -45.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.4
7%
2.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -135.7 N/A N/A
US
Twilio Inc
NYSE:TWLO
100
100%
1
US
Akamai Technologies Inc
NASDAQ:AKAM
29.6
31%
1
US
Okta Inc
NASDAQ:OKTA
75.1
92%
0.8
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett