W

Warrix Sport PCL
SET:WARRIX

Watchlist Manager
Warrix Sport PCL
SET:WARRIX
Watchlist
Price: 1.76 THB
Market Cap: ฿1.1B

Relative Value

The Relative Value of one WARRIX stock under the Base Case scenario is 3.25 THB. Compared to the current market price of 1.76 THB, Warrix Sport PCL is Undervalued by 46%.

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.

WARRIX Relative Value
Base Case
3.25 THB
Undervaluation 46%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Multiples Across Competitors

WARRIX Competitors Multiples
Warrix Sport 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
Warrix Sport PCL
SET:WARRIX
1B THB 0.7 11.4 4.5 7.3
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
245.1B EUR 3 22.5 10.3 14.9
FR
Hermes International SCA
PAR:RMS
200.3B EUR 12.5 44.3 25.4 28.9
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
97.2B EUR 3.4 41.9 15.8 30.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
83.3B CHF 4.2 22.4 18.8 18.8
FR
Christian Dior SE
PAR:CDI
85B EUR 1.1 18.8 4.1 6
IN
Titan Company Ltd
NSE:TITAN
3.7T INR 4.8 76.9 48.2 53.1
FR
Kering SA
PAR:KER
31B EUR 2.1 436.2 11.4 25.7
US
Tapestry Inc
NYSE:TPR
29.5B USD 3.9 56.4 17.4 19.1
DE
Adidas AG
XETRA:ADS
25.1B EUR 1 18.7 8.5 13.3
P/E Multiple
Earnings Growth PEG
TH
W
Warrix Sport PCL
SET:WARRIX
Average P/E: 74.9
11.4
-20%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
22.5
12%
1.9
FR
Hermes International SCA
PAR:RMS
44.3
12%
3.7
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
41.9
27%
1.6
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.4
17%
1.3
FR
Christian Dior SE
PAR:CDI
18.8
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
76.9
32%
2.4
FR
Kering SA
PAR:KER
436.2
188%
2.3
US
Tapestry Inc
NYSE:TPR
56.4
107%
0.5
DE
Adidas AG
XETRA:ADS
18.7
27%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
W
Warrix Sport PCL
SET:WARRIX
Average EV/EBITDA: 16.4
4.5
-13%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
10.3
4%
2.6
FR
Hermes International SCA
PAR:RMS
25.4
8%
3.2
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
15.8
13%
1.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
18.8
8%
2.4
FR
Christian Dior SE
PAR:CDI
4.1
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
48.2
27%
1.8
FR
Kering SA
PAR:KER
11.4
11%
1
US
Tapestry Inc
NYSE:TPR
17.4
13%
1.3
DE
Adidas AG
XETRA:ADS
8.5
17%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
W
Warrix Sport PCL
SET:WARRIX
Average EV/EBIT: 21.8
7.3
-12%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
14.9
8%
1.9
FR
Hermes International SCA
PAR:RMS
28.9
9%
3.2
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
30.4
23%
1.3
CH
Compagnie Financiere Richemont SA
SIX:CFR
18.8
10%
1.9
FR
Christian Dior SE
PAR:CDI
6
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
53.1
29%
1.8
FR
Kering SA
PAR:KER
25.7
23%
1.1
US
Tapestry Inc
NYSE:TPR
19.1
13%
1.5
DE
Adidas AG
XETRA:ADS
13.3
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