T

Thanulux PCL
SET:TNL

Watchlist Manager
Thanulux PCL
SET:TNL
Watchlist
Price: 23.9 THB Market Closed
Market Cap: ฿7.3B

Relative Value

The Relative Value of one TNL stock under the Base Case scenario is 3.37 THB. Compared to the current market price of 23.9 THB, Thanulux PCL is Overvalued by 86%.

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.

TNL Relative Value
Base Case
3.37 THB
Overvaluation 86%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Multiples Across Competitors

TNL Competitors Multiples
Thanulux 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
Thanulux PCL
SET:TNL
7.3B THB 0 17.4 -97.3 -78.3
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
235B EUR 2.9 21.5 9.9 14.3
FR
Hermes International SCA
PAR:RMS
196.4B EUR 12.3 43.4 24.8 28.3
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
94.8B EUR 3.3 41 15.5 29.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
82.5B CHF 4.1 22.1 18.6 18.6
FR
Christian Dior SE
PAR:CDI
82.7B EUR 1 18.4 4 5.8
IN
Titan Company Ltd
NSE:TITAN
3.6T INR 4.8 75.9 47.6 52.5
FR
Kering SA
PAR:KER
30.5B EUR 2.1 427.8 11.3 25.4
US
Tapestry Inc
NYSE:TPR
28.8B USD 3.8 55.1 17 18.7
DE
Adidas AG
XETRA:ADS
24.7B EUR 1 18.5 8.4 13.1
P/E Multiple
Earnings Growth PEG
TH
T
Thanulux PCL
SET:TNL
Average P/E: 74.1
17.4
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
21.5
12%
1.8
FR
Hermes International SCA
PAR:RMS
43.4
12%
3.6
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
41
27%
1.5
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
17%
1.3
FR
Christian Dior SE
PAR:CDI
18.4
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
75.9
32%
2.4
FR
Kering SA
PAR:KER
427.8
188%
2.3
US
Tapestry Inc
NYSE:TPR
55.1
107%
0.5
DE
Adidas AG
XETRA:ADS
18.5
27%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thanulux PCL
SET:TNL
Average EV/EBITDA: 17.5
Negative Multiple: -97.3
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
9.9
4%
2.5
FR
Hermes International SCA
PAR:RMS
24.8
8%
3.1
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
15.5
13%
1.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
18.6
8%
2.3
FR
Christian Dior SE
PAR:CDI
4
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
47.6
27%
1.8
FR
Kering SA
PAR:KER
11.3
11%
1
US
Tapestry Inc
NYSE:TPR
17
13%
1.3
DE
Adidas AG
XETRA:ADS
8.4
17%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thanulux PCL
SET:TNL
Average EV/EBIT: 23
Negative Multiple: -78.3
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
14.3
8%
1.8
FR
Hermes International SCA
PAR:RMS
28.3
9%
3.1
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
29.8
23%
1.3
CH
Compagnie Financiere Richemont SA
SIX:CFR
18.6
10%
1.9
FR
Christian Dior SE
PAR:CDI
5.8
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
52.5
29%
1.8
FR
Kering SA
PAR:KER
25.4
23%
1.1
US
Tapestry Inc
NYSE:TPR
18.7
13%
1.4
DE
Adidas AG
XETRA:ADS
13.1
20%
0.7
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