Thai Beverage Public Company Limited

DB:T6W Stock Report

Market Cap: €8.2b

Thai Beverage Valuation

Is T6W undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

6/6

Valuation Score 6/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of T6W when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: T6W (€0.34) is trading below our estimate of fair value (€0.63)

Significantly Below Fair Value: T6W is trading below fair value by more than 20%.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for T6W?

Other financial metrics that can be useful for relative valuation.

T6W key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue1.9x
Enterprise Value/EBITDA12x
PEG Ratio2.1x

Price to Earnings Ratio vs Peers

How does T6W's PE Ratio compare to its peers?

The above table shows the PE ratio for T6W vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average25.5x
SWA Schloss Wachenheim
10.7x7.3%€121.2m
BEZ Berentzen-Gruppe
59.3x47.4%€51.3m
SZU Südzucker
4.2x-45.2%€2.7b
CUERVO * Becle. de
27.9x15.9%Mex$125.6b
T6W Thai Beverage
11.8x5.7%€11.9b

Price-To-Earnings vs Peers: T6W is good value based on its Price-To-Earnings Ratio (11.8x) compared to the peer average (25.5x).


Price to Earnings Ratio vs Industry

How does T6W's PE Ratio compare vs other companies in the European Beverage Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
Industry Avg.n/a10.1%
n/an/an/a
No. of CompaniesPE048121620

Fetching data

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
Industry Avg.n/a10.1%
n/an/an/a
No more companies

Price-To-Earnings vs Industry: T6W is good value based on its Price-To-Earnings Ratio (11.8x) compared to the European Beverage industry average (18.1x).


Price to Earnings Ratio vs Fair Ratio

What is T6W's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

T6W PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio11.8x
Fair PE Ratio24.8x

Price-To-Earnings vs Fair Ratio: T6W is good value based on its Price-To-Earnings Ratio (11.8x) compared to the estimated Fair Price-To-Earnings Ratio (24.8x).


Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst T6W forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.34
€0.45
+35.1%
14.2%€0.56€0.34n/a14
Apr ’25€0.33
€0.46
+39.7%
13.9%€0.56€0.34n/a14
Mar ’25€0.34
€0.46
+34.7%
14.2%€0.57€0.35n/a14
Feb ’25€0.36
€0.50
+39.2%
11.2%€0.61€0.41n/a15
Jan ’25€0.35
€0.50
+41.3%
10.7%€0.62€0.41n/a14
Dec ’24€0.34
€0.50
+45.7%
10.7%€0.61€0.41n/a14
Nov ’24€0.37
€0.53
+45.2%
7.9%€0.61€0.45n/a14
Oct ’24€0.39
€0.53
+36.4%
8.0%€0.61€0.44n/a14
Sep ’24€0.38
€0.54
+39.9%
8.3%€0.62€0.45n/a13
Aug ’24€0.40
€0.54
+34.7%
9.3%€0.61€0.43n/a13
Jul ’24€0.38
€0.54
+39.7%
9.7%€0.63€0.42n/a14
Jun ’24€0.38
€0.57
+49.6%
8.5%€0.65€0.50n/a14
May ’24€0.42
€0.56
+33.2%
7.3%€0.64€0.51n/a15
Apr ’24€0.43
€0.57
+33.9%
7.2%€0.65€0.51€0.3315
Mar ’24€0.43
€0.58
+33.4%
7.0%€0.66€0.52€0.3415
Feb ’24€0.47
€0.61
+31.1%
6.8%€0.68€0.55€0.3614
Jan ’24€0.46
€0.59
+27.6%
7.6%€0.66€0.51€0.3514
Dec ’23€0.44
€0.61
+37.4%
13.4%€0.85€0.51€0.3415
Nov ’23€0.41
€0.60
+45.0%
12.9%€0.83€0.52€0.3714
Oct ’23€0.44
€0.61
+40.0%
12.6%€0.84€0.53€0.3914
Sep ’23€0.45
€0.62
+39.1%
12.3%€0.85€0.53€0.3814
Aug ’23€0.45
€0.61
+36.3%
13.3%€0.84€0.53€0.4013
Jul ’23€0.43
€0.61
+40.4%
13.5%€0.85€0.53€0.3813
Jun ’23€0.46
€0.61
+33.5%
13.2%€0.85€0.53€0.3815
May ’23€0.46
€0.58
+26.6%
8.3%€0.65€0.49€0.4214
Apr ’23€0.46
€0.58
+24.3%
8.3%€0.65€0.49€0.4314

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.


Discover undervalued companies

Price

7D

1Y

Mkt cap

PS

E.Growth

Analysts Target

Price

7D

1Y

Mkt cap

PS

E.Growth

Analysts Target

Price

7D

1Y

Mkt cap

PS

E.Growth

Analysts Target

Price

7D

1Y

Mkt cap

PS

E.Growth

Analysts Target

Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.