Thai Oil PCL
SET:TOP
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 (8.3), the stock would be worth ฿42.36 (10% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 9.2 | ฿47 |
0%
|
| 3-Year Average | 8.3 | ฿42.36 |
-10%
|
| 5-Year Average | 7.5 | ฿38.39 |
-18%
|
| Industry Average | 4.6 | ฿23.53 |
-50%
|
| Country Average | 8.6 | ฿44.05 |
-6%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿183.7B
|
/ |
Jan 2026
฿18.2B
|
= |
|
|
฿183.7B
|
/ |
Dec 2026
฿29.4B
|
= |
|
|
฿183.7B
|
/ |
Dec 2027
฿30B
|
= |
|
|
฿183.7B
|
/ |
Dec 2028
฿37B
|
= |
|
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 |
T
|
Thai Oil PCL
SET:TOP
|
105B THB | 9.2 | 7.2 | |
| JP |
|
Fuji Oil Co Ltd
F:ACK
|
77.2T EUR | -5 092 092.2 | -1 805 607.9 | |
| IN |
|
Reliance Industries Ltd
NSE:RELIANCE
|
18.3T INR | 10.2 | 21.6 | |
| US |
|
Valero Energy Corp
NYSE:VLO
|
72.4B USD | 10.2 | 31 | |
| US |
|
Marathon Petroleum Corp
NYSE:MPC
|
66.5B USD | 8.1 | 16.4 | |
| US |
|
Phillips 66
NYSE:PSX
|
64.3B USD | 10.8 | 14.7 | |
| PL |
O
|
Orlen SA
PSE:PKN
|
859.2B CZK | 3.8 | 13.3 | |
| PL |
|
Polski Koncern Naftowy Orlen SA
WSE:PKN
|
152.5B PLN | 3.9 | 13.7 | |
| JP |
|
ENEOS Holdings Inc
TSE:5020
|
3.8T JPY | 12.1 | 20.8 | |
| FI |
|
Neste Oyj
OMXH:NESTE
|
19.7B EUR | 16.2 | 136.2 | |
| IN |
|
Indian Oil Corporation Ltd
NSE:IOC
|
2T INR | 3.5 | 5.4 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
Thai Oil PCL
Glance View
Thai Oil Public Company Limited, often recognized as a stalwart in Thailand's energy landscape, weaves its narrative through the intricate world of refining and petrochemical production. Established in 1961, the company began its journey with an objective to fortify the nation's energy independence. It operates a complex refining facility in Sriracha, one of Southeast Asia’s largest, where it meticulously transforms crude oil into a diverse product mix. This includes gasoline, diesel, and aviation fuels, alongside lube base oils and asphalt. Thai Oil's adeptness in leveraging advanced technology for refining processes contributes significantly to its efficiency, enabling it to optimize yields and align with market demands. Beyond refining, Thai Oil branches into the realms of power generation and petrochemicals, adding additional revenue streams. In the power sector, it produces electricity and steam, supplying both its operations and external customers. Its petrochemical arm delves into manufacturing products like aromatics, a fundamental component in producing plastics, textiles, and other industrial chemicals. Thai Oil's strategic geographical location and integrated operations allow it to not only meet local energy needs but also capture value in the global market by exporting surplus refined products. The company’s focus on sustainability and innovation includes initiatives aimed at reducing carbon emissions and exploring renewable energy solutions, showcasing Thai Oil’s commitment to balancing profitability with environmental stewardship. Through its multifaceted approach, Thai Oil sustains its stature as a vital player in Thailand's growth while adapting to global energy transitions.
