Eastern Water Resources Development and Management Valuation

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

EASTW (THB2.96) is trading above our estimate of [[fair value]] (THB0.35)

Is EASTW 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-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: EASTW (THB2.96) is trading above our estimate of fair value (THB0.35)

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

Key Valuation Metric

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

Key metric: As EASTW is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for EASTW. This is calculated by dividing EASTW's market cap by their current revenue.
What is EASTW's PS Ratio?
PS Ratio	1.2x
Sales	฿4.19b
Market Cap	฿4.92b

EASTW 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	12.6x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does EASTW's PS Ratio compare to its peers?

The above table shows the PS ratio for EASTW vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	6.1x
WHAUP WHA Utilities and Power	6.4x	10.7%	฿18.4b
TTW TTW	7x	0.7%	฿35.9b
ETC Earth Tech Environment	5.7x	n/a	฿4.3b
TGE Thachang Green Energy	5.2x	n/a	฿5.1b
EASTW Eastern Water Resources Development and Management	1.2x	n/a	฿4.9b

Price-To-Sales vs Peers: EASTW is good value based on its Price-To-Sales Ratio (1.2x) compared to the peer average (6.1x).

Price to Sales Ratio vs Industry

How does EASTW's PS Ratio compare vs other companies in the Asian Water Utilities Industry?

12 Companies	Price / Sales	Estimated Growth	Market Cap

12 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: EASTW is good value based on its Price-To-Sales Ratio (1.2x) compared to the Asian Water Utilities industry average (1.8x).

Price to Sales Ratio vs Fair Ratio

What is EASTW's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

EASTW PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	1.2x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate EASTW's Price-To-Sales 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

Electricity Generating

฿61.9b

Generates and sells electricity to government sector and industrial users primarily in Thailand, Laos, the Philippines, Indonesia, Australia, South Korea, Taiwan, and the United States.

EGCO

฿117.50

1.7%

-12.3%

Rojana Industrial Park

฿13.0b

Engages in the manufacture and sale of electricity from solar cell system in Thailand.

ROJNA-R

฿6.45

-2.3%

7.5%

TPC Power Holding

฿3.4b

Generates and distributes electricity from renewable energy in Thailand.

TPCH-F

฿6.92

n/a