Maybank Securities (Thailand) Valuation

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

Below Fair Value: MST-R (THB9.55) is trading above our estimate of fair value (THB6.12)

Significantly Below Fair Value: MST-R is trading above our estimate of fair value.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for MST-R. This is calculated by dividing MST-R's market cap by their current earnings.
What is MST-R's PE Ratio?
PE Ratio	14.4x
Earnings	฿378.80m
Market Cap	฿5.54b

MST-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	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for MST-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	20.9x
ASP Asia Plus Group Holdings	14.3x	n/a	฿5.2b
KGI KGI Securities (Thailand)	11.2x	n/a	฿8.4b
UOBKH UOB Kay Hian Securities (Thailand)	42.7x	n/a	฿2.7b
CGH Country Group Holdings	15.3x	n/a	฿2.8b
MST-R Maybank Securities (Thailand)	14.4x	n/a	฿5.5b

Price-To-Earnings vs Peers: MST-R is good value based on its Price-To-Earnings Ratio (14.4x) compared to the peer average (20.9x).

Price to Earnings Ratio vs Industry

How does MST-R's PE Ratio compare vs other companies in the Asian Capital Markets Industry?

41 Companies	Price / Earnings	Estimated Growth	Market Cap

41 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: MST-R is good value based on its Price-To-Earnings Ratio (14.4x) compared to the Asian Capital Markets industry average (17.6x).

Price to Earnings Ratio vs Fair Ratio

What is MST-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.

MST-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	14.4x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate MST-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

IFS Capital (Thailand)

฿1.2b

Engages in the provision of factoring, leasing, hire purchase, and other financial services in Thailand, Singapore, Malaysia, and Indonesia.

IFS-R

฿2.50

0.8%

-9.4%

Sabuy Technology

฿718.9m

Provides top-up services for prepaid phone and electronical receipt through top-up machines in Thailand.

SABUY

฿0.43

-10.4%

-91.7%

Ratchthani Leasing

฿10.7b

Together with its subsidiary, provides hire-purchase and leasing services in Thailand.

THANI-R

฿1.72

-1.7%

-31.9%