JAS Relative Valuation - Jasmine International PCL

Watchlist Manager

Watchlist

Price: 1.25 THB 10.62%

Market Cap: ฿10.4B

Relative Value

The Relative Value of one JAS stock under the Base Case scenario is 0.79 THB. Compared to the current market price of 1.25 THB, Jasmine International PCL is Overvalued by 37%.

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?

JAS Relative Value

Base Case

Overvaluation 37%

Relative Value

Price

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	J	Jasmine International PCL SET:JAS	10.4B THB	3.2	5	-76.4	-18.7
US		Verizon Communications Inc NYSE:VZ	213.7B USD	1.5	12.4	6.6	10.3
US		AT&T Inc NYSE:T	191.1B USD	1.5	8.7	6.5	12
DE		Deutsche Telekom AG XETRA:DTE	157.6B EUR	1.3	16.4	5.4	10.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.8T JPY	0.9	11.9	5.3	10.4
CN		China Telecom Corp Ltd SSE:601728	546.3B CNY	1	15.8	15.4	15.4
SG		Singapore Telecommunications Ltd SGX:Z74	82.2B SGD	5.8	13.3	23.5	61.5
FR		Orange SA PAR:ORA	45.1B EUR	1.1	47.4	5.7	15.9
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH		Swisscom AG SIX:SCMN	37B CHF	2.5	29.3	7.6	25.7
AU	T	Telstra Group Ltd F:5KB	35.6B EUR	2.6	26.2	20	20

				Revenue Growth	P/S to Growth
TH	J	Jasmine International PCL SET:JAS	Average P/S: 2.2 3.2	-3%	N/A
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.5	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.3	4%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	3%	0.3
CN		China Telecom Corp Ltd SSE:601728	1	3%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	5.8	3%	1.9
FR		Orange SA PAR:ORA	1.1	2%	0.6
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.5	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.6	3%	0.9

				Earnings Growth	PEG
TH	J	Jasmine International PCL SET:JAS	Average P/E: 18.1 5	-45%	N/A
US		Verizon Communications Inc NYSE:VZ	12.4	14%	0.9
US		AT&T Inc NYSE:T	8.7	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	16.4	12%	1.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.9	7%	1.7
CN		China Telecom Corp Ltd SSE:601728	15.8	5%	3.2
SG		Singapore Telecommunications Ltd SGX:Z74	13.3	0%	N/A
FR		Orange SA PAR:ORA	47.4	15%	3.2
SA		Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH		Swisscom AG SIX:SCMN	29.3	8%	3.7
AU	T	Telstra Group Ltd F:5KB	26.2	7%	3.7

				EBITDA Growth	EV/EBITDA to Growth
TH	J	Jasmine International PCL SET:JAS	Average EV/EBITDA: 10.4 Negative Multiple: -76.4	21%	N/A
US		Verizon Communications Inc NYSE:VZ	6.6	4%	1.6
US		AT&T Inc NYSE:T	6.5	5%	1.3
DE		Deutsche Telekom AG XETRA:DTE	5.4	-1%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.3	1%	5.3
CN		China Telecom Corp Ltd SSE:601728	15.4	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	23.5	6%	3.9
FR		Orange SA PAR:ORA	5.7	0%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH		Swisscom AG SIX:SCMN	7.6	0%	N/A
AU	T	Telstra Group Ltd F:5KB	20	36%	0.6

				EBIT Growth	EV/EBIT to Growth
TH	J	Jasmine International PCL SET:JAS	Average EV/EBIT: 19.4 Negative Multiple: -18.7	223%	N/A
US		Verizon Communications Inc NYSE:VZ	10.3	5%	2.1
US		AT&T Inc NYSE:T	12	9%	1.3
DE		Deutsche Telekom AG XETRA:DTE	10.2	7%	1.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.4	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	15.4	5%	3.1
SG		Singapore Telecommunications Ltd SGX:Z74	61.5	12%	5.1
FR		Orange SA PAR:ORA	15.9	3%	5.3
SA		Saudi Telecom Company SJSC SAU:7010	12.9	5%	2.6
CH		Swisscom AG SIX:SCMN	25.7	5%	5.1
AU	T	Telstra Group Ltd F:5KB	20	6%	3.3

Jasmine International PCL
SET:JAS

Relative Value

Valuation Multiples

Multiples Across Competitors

JAS Competitors Multiples
Jasmine International PCL Competitors

See Also

Company

Help

Tools

Stocks

Jasmine International PCL SET:JAS

Relative Value

Valuation Multiples

Multiples Across Competitors

JAS Competitors Multiples Jasmine International PCL Competitors

See Also

Company

Help

Tools

Stocks

Jasmine International PCL
SET:JAS

JAS Competitors Multiples
Jasmine International PCL Competitors