Krungdhep Sophon Valuation

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

KWC (THB301) is trading below our estimate of [[fair value]] (THB353.18)

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

Valuation Score

2/6

Valuation Score 2/6

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

Below Fair Value: KWC (THB301) is trading below our estimate of fair value (THB353.18)

Significantly Below Fair Value: KWC is trading below fair value, but not by a significant amount.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for KWC. This is calculated by dividing KWC's market cap by their current earnings.
What is KWC's PE Ratio?
PE Ratio	19.3x
Earnings	฿93.39m
Market Cap	฿1.81b

KWC 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	4.6x
Enterprise Value/EBITDA	10.9x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for KWC 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	32x
K Kingsmen C.M.T.I	11.2x	n/a	฿681.2m
CHAYO Chayo Group	11.7x	31.5%	฿3.5b
BWG Better World Green	42.1x	n/a	฿2.3b
SFT Shrinkflex (Thailand)	62.9x	n/a	฿1.5b
KWC Krungdhep Sophon	19.3x	n/a	฿1.8b

Price-To-Earnings vs Peers: KWC is good value based on its Price-To-Earnings Ratio (19.3x) compared to the peer average (32x).

Price to Earnings Ratio vs Industry

How does KWC's PE Ratio compare vs other companies in the Asian Commercial Services Industry?

17 Companies	Price / Earnings	Estimated Growth	Market Cap

17 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: KWC is expensive based on its Price-To-Earnings Ratio (19.3x) compared to the Asian Commercial Services industry average (16.6x).

Price to Earnings Ratio vs Fair Ratio

What is KWC'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.

KWC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	19.3x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate KWC'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.