Carabao Group Valuation

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

Valuation Score

0/6

Valuation Score 0/6

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

Below Fair Value: CBG-R (THB79) is trading above our estimate of fair value (THB76.31)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for CBG-R. This is calculated by dividing CBG-R's market cap by their current earnings.
What is CBG-R's PE Ratio?
PE Ratio	29.2x
Earnings	฿2.71b
Market Cap	฿79.00b

CBG-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	4.3x
Enterprise Value/EBITDA	20.4x
PEG Ratio	2.9x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for CBG-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	27.6x
OSP Osotspa	42.7x	29.2%	฿64.0b
SSC Sermsuk	41.4x	n/a	฿16.8b
HTC Haad Thip	11x	n/a	฿6.6b
TFMAMA Thai President Foods	15.3x	n/a	฿65.8b
CBG-R Carabao Group	29.2x	10.0%	฿79.0b

Price-To-Earnings vs Peers: CBG-R is expensive based on its Price-To-Earnings Ratio (29.2x) compared to the peer average (27.6x).

Price to Earnings Ratio vs Industry

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

1 Company	Price / Earnings	Estimated Growth	Market Cap

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: CBG-R is expensive based on its Price-To-Earnings Ratio (29.2x) compared to the Asian Beverage industry average (18.8x).

Price to Earnings Ratio vs Fair Ratio

What is CBG-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.

CBG-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	29.2x
Fair PE Ratio	18.3x

Price-To-Earnings vs Fair Ratio: CBG-R is expensive based on its Price-To-Earnings Ratio (29.2x) compared to the estimated Fair Price-To-Earnings Ratio (18.3x).

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

KCG Corporation

฿4.9b

Manufactures, sells, and imports foods and bakery products in Thailand and internationally.

KCG-R

฿8.95

-0.6%

1.1%

GFPT

฿13.5b

Produces and distributes frozen and cooked chicken products in Thailand and internationally.

GFPT

฿10.80

-1.8%

0.9%

Thai Union Group

฿58.7b

Engages in the manufacture and sale of frozen, chilled, and canned seafood in Thailand and internationally.

TU-R

฿13.80

-5.5%