Siam Wellness Group PCL
SET:SPA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (14.4), the stock would be worth ฿5.19 (62% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.8 | ฿3.2 |
0%
|
| 3-Year Average | 14.4 | ฿5.19 |
+62%
|
| 5-Year Average | 18.1 | ฿6.55 |
+105%
|
| Industry Average | 6.9 | ฿2.5 |
-22%
|
| Country Average | 8.6 | ฿3.11 |
-3%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿5B
|
/ |
Jan 2026
฿544.5m
|
= |
|
|
฿5B
|
/ |
Dec 2026
฿642.6m
|
= |
|
|
฿5B
|
/ |
Dec 2027
฿708.5m
|
= |
|
|
฿5B
|
/ |
Dec 2028
฿54.5m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
S
|
Siam Wellness Group PCL
SET:SPA
|
4.1B THB | 8.8 | 21.7 | |
| AU |
|
Slater & Gordon Ltd
ASX:SGH
|
17.2B AUD | 15.9 | 36.6 | |
| US |
|
Service Corporation International
NYSE:SCI
|
11.4B USD | 12.3 | 21 | |
| PH |
G
|
Golden MV Holdings Inc
XPHS:HVN
|
373.2B PHP | 368.4 | 914.3 | |
| US |
|
ADT Inc
NYSE:ADT
|
5.5B USD | 4.8 | 9.3 | |
| US |
|
Frontdoor Inc
NASDAQ:FTDR
|
4B USD | 8.9 | 15.8 | |
| US |
|
H & R Block Inc
NYSE:HRB
|
3.8B USD | 6.1 | 6.2 | |
| BS |
|
Onespaworld Holdings Ltd
NASDAQ:OSW
|
2.5B USD | 22.4 | 34.5 | |
| US |
|
Mister Car Wash Inc
NYSE:MCW
|
2.2B USD | 12.5 | 27.5 | |
| US |
S
|
StubHub Holdings Inc
NYSE:STUB
|
2.2B USD | 0 | 0 | |
| US |
|
Pinelawn Cemetery
OTC:PLWN
|
2B USD | 0 | 0 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
Siam Wellness Group PCL
Glance View
Siam Wellness Group Public Co. Ltd. engages in the operation of wellness spa and other related business. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2014-10-31. The firm operates four businesses, namely Spa and Wellness business, Hotel and restaurant businesses, Distribution of spa products business and Thai massage school business. The company provides spa services under brands such as RarinJinda Wellness Spa, Let’s Relax, Baan Suan Massage, Stretch me by Let’s Relax, Stretch me Clinic and Dr. Spiller Pure Skin Care Solutions. Its hotel and restaurant business operates the Boutique Hotel Resort business in Chiangmai province in the name of RarinJinda Wellness Spa Resort, managed Rarin Villas. The company also operates a restaurant under the name of Deck One and cafe ORB in Chiangmai province. The company also operates business of distributing the spa products and therapeutic personal care products under the brand LRL. Its subsidiary, Siam Wellness Education Co., Ltd operates Thai Massage School Business in the name of Siam Wellness Thai Massage and Spa school.
