Thai Union Group Valuation

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

TUFB.Y ($8) is trading below our estimate of [[fair value]] ($12.17)

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

Valuation Score

4/6

Valuation Score 4/6

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

Below Fair Value: TUFB.Y ($8) is trading below our estimate of fair value ($12.17)

Significantly Below Fair Value: TUFB.Y is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TUFB.Y?

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

The above table shows the Price to Earnings ratio for TUFB.Y. This is calculated by dividing TUFB.Y's market cap by their current earnings.
What is TUFB.Y's PE Ratio?
PE Ratio	11x
Earnings	฿5.25b
Market Cap	฿57.87b

TUFB.Y 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	0.8x
Enterprise Value/EBITDA	10.4x
PEG Ratio	1.1x

Price to Earnings Ratio vs Peers

How does TUFB.Y's PE Ratio compare to its peers?

The above table shows the PE ratio for TUFB.Y 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	15.8x
KLG WK Kellogg Co	21.8x	24.2%	US$1.5b
DOLE Dole	9.4x	-0.4%	US$1.4b
TR Tootsie Roll Industries	24.8x	n/a	US$2.3b
AGRO Adecoagro	7.1x	-15.3%	US$1.2b
TUFB.Y Thai Union Group	11x	9.8%	US$57.9b

Price-To-Earnings vs Peers: TUFB.Y is good value based on its Price-To-Earnings Ratio (11x) compared to the peer average (15.8x).

Price to Earnings Ratio vs Industry

How does TUFB.Y's PE Ratio compare vs other companies in the US Food Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap
GCEH Global Clean Energy Holdings	2.1x	n/a	US$43.66m
SEED Origin Agritech	1.9x	n/a	US$14.48m
FAMI Farmmi	1.7x	n/a	US$2.82m
IDBH.F Industrias Bachoco. de	0.0002x	n/a	US$59.94k

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: TUFB.Y is good value based on its Price-To-Earnings Ratio (11x) compared to the US Food industry average (19.2x).

Price to Earnings Ratio vs Fair Ratio

What is TUFB.Y'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.

TUFB.Y PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	11x
Fair PE Ratio	n/a

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

Local Bounti

US$19.4m

Local Bounti Corporation grows and packs fresh greens in the United States.

LOCL

US$2.06

-14.2%

-53.2%

Carlsberg

DKK 101.3b

Produces and sells beer and other beverage products in Denmark, China, the United Kingdom, and internationally.

CABG.Y

DKK 20.51

-3.7%

-16.8%

Budweiser Brewing Company APAC

HK$99.6b

An investment holding company, produces, imports, markets, distributes, and sells beer and other non-beer beverages primarily in China, South Korea, India, Vietnam, and the other Asia Pacific regions.

BDWB.Y

HK$3.86

-15.5%

-52.9%