Airports of Thailand Valuation

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

AOT-R (THB61) is trading below our estimate of [[fair value]] (THB68.1)

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

Below Fair Value: AOT-R (THB61) is trading below our estimate of fair value (THB68.1)

Significantly Below Fair Value: AOT-R 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 AOT-R?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for AOT-R. This is calculated by dividing AOT-R's market cap by their current preferred multiple.
What is AOT-R's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	n/a

AOT-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	13.9x
Enterprise Value/EBITDA	29.2x
PEG Ratio	2.3x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for AOT-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	33.3x
SAV Samart Aviation Solutions	39.8x	15.4%	฿14.7b
BEM Bangkok Expressway and Metro	31.3x	8.0%	฿115.3b
AENA Aena S.M.E	15.4x	5.3%	€29.9b
AAV Asia Aviation	46.6x	48.0%	฿37.0b
AOT-R Airports of Thailand	47.5x	20.3%	฿871.4b

Price-To-Earnings vs Peers: AOT-R is expensive based on its Price-To-Earnings Ratio (47.5x) compared to the peer average (33.3x).

Price to Earnings Ratio vs Industry

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

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	18.6%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	18.6%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: AOT-R is expensive based on its Price-To-Earnings Ratio (47.5x) compared to the Asian Infrastructure industry average (13.9x).

Price to Earnings Ratio vs Fair Ratio

What is AOT-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.

AOT-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	47.5x
Fair PE Ratio	45.1x

Price-To-Earnings vs Fair Ratio: AOT-R is expensive based on its Price-To-Earnings Ratio (47.5x) compared to the estimated Fair Price-To-Earnings Ratio (45.1x).

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.