Tirathai Valuation

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

TRT-R (THB3.92) is trading below our estimate of [[fair value]] (THB23.83)

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

Valuation Score

4/6

Valuation Score 4/6

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 TRT-R when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TRT-R (THB3.92) is trading below our estimate of fair value (THB23.83)

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

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TRT-R?

Key metric: As TRT-R is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for TRT-R. This is calculated by dividing TRT-R's market cap by their current earnings.
What is TRT-R's PE Ratio?
PE Ratio	3.6x
Earnings	฿338.53m
Market Cap	฿1.21b

TRT-R 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/Revenue	0.8x
Enterprise Value/EBITDA	4.8x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does TRT-R's PE Ratio compare to its peers?

The above table shows the PE ratio for TRT-R vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	10.6x
QTC QTC Energy	14.9x	n/a	฿1.3b
ARROW Arrow Syndicate	12.1x	n/a	฿1.5b
KJL Kijcharoen Engineering Electric	9.9x	13.1%	฿1.6b
AKR Ekarat Engineering	5.5x	n/a	฿1.4b
TRT-R Tirathai	3.6x	n/a	฿1.2b

Price-To-Earnings vs Peers: TRT-R is good value based on its Price-To-Earnings Ratio (3.6x) compared to the peer average (10.6x).

Price to Earnings Ratio vs Industry

How does TRT-R's PE Ratio compare vs other companies in the Asian Electrical Industry?

22 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	27.6x	30.4%
TRT-R Tirathai	3.6x	n/a	US$34.90m

22 Companies		Estimated Growth	Market Cap
Industry Avg.	27.6x	30.4%
TRT-R Tirathai	3.6x	n/a	US$34.90m

No more companies

Price-To-Earnings vs Industry: TRT-R is good value based on its Price-To-Earnings Ratio (3.6x) compared to the Asian Electrical industry average (27.5x).

Price to Earnings Ratio vs Fair Ratio

What is TRT-R'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.

TRT-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	3.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate TRT-R's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

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

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

C.I. Group

฿180.6m

Manufactures and distributes air conditioning and refrigeration units and parts in Thailand and internationally.

CIG-W10-R

฿0.05

25.0%

Thai Mui Corporation

฿193.8m

Engages in the distribution of wire rope products and lifting equipment in Thailand.

THMUI

฿0.57

5.6%

-6.6%

Tirathai

฿1.2b

Manufactures, repairs, sells, and maintains transformer equipment in Thailand and internationally.

TRT

฿3.92

-4.9%

71.9%