City Sports and Recreation Valuation

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

Valuation Score

1/6

Valuation Score 1/6

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

Below Fair Value: CSR (THB83.5) is trading above our estimate of fair value (THB33.69)

Significantly Below Fair Value: CSR is trading above our estimate of fair value.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for CSR. This is calculated by dividing CSR's market cap by their current earnings.
What is CSR's PE Ratio?
PE Ratio	29.1x
Earnings	฿58.74m
Market Cap	฿1.70b

CSR 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	8.1x
Enterprise Value/EBITDA	21.5x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for CSR 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	33.4x
ZEN ZEN Corporation Group	27.2x	27.9%	฿2.1b
MAGURO Maguro Group	34.4x	31.8%	฿2.6b
WAVE Wave Exponential	59x	n/a	฿1.3b
SNP S&P Syndicate	13.1x	n/a	฿5.6b
CSR City Sports and Recreation	29.1x	n/a	฿1.7b

Price-To-Earnings vs Peers: CSR is good value based on its Price-To-Earnings Ratio (29.1x) compared to the peer average (33.4x).

Price to Earnings Ratio vs Industry

How does CSR's PE Ratio compare vs other companies in the Asian Hospitality Industry?

22 Companies	Price / Earnings	Estimated Growth	Market Cap

22 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: CSR is expensive based on its Price-To-Earnings Ratio (29.1x) compared to the Asian Hospitality industry average (21x).

Price to Earnings Ratio vs Fair Ratio

What is CSR'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.

CSR PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	29.1x
Fair PE Ratio	n/a

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