Thai Group Holdings Public Company Limited

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 12.2
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): -


Zestawienie wycen spółki z aktualnym kursem akcji

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji Brak danych
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -

WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży - - -
Thai Group Holdings Public Company Limited - - -
Mediana / Thai Group Holdings Public Company Limited - - -



Pozostałe spółki z branży Insurance - Diversified
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Trupanion, Inc. 0LH0.L 2,281 87.1 -530.1 6.8 London Stock Exchange
American International Group, Inc. 0OAL.L 47,962 8.9 17.2 1.2 London Stock Exchange
Vaudoise Assurances Holding SA 0QN7.L 2,243 11.6 12.2 0.7 London Stock Exchange
The Travelers Companies, Inc. 0R03.L 59,313 3.6 14.0 2.1 London Stock Exchange
MetLife, Inc. 0K0X.L 54,053 16.0 12.5 2.0 London Stock Exchange
Aplus Asset Advisor Co. Ltd 244920.KS 96 2.6 34.2 0.9 KSE
Union Insurance Co., Ltd. 2816.TW 203 11.0 6.7 0.8 Taiwan
Allianz Malaysia Berhad 1163.KL 830 6.2 4.2 0.6 Kuala Lumpur
Tune Protect Group Berhad 5230.KL 50 13.3 21.1 0.4 Kuala Lumpur
Chubb Arabia Cooperative Insurance Company 8240.SR 289 10.6 79.1 2.3 Saudi
The Company for Cooperative Insurance 8010.SR 6,293 4.6 21.5 4.9 Saudi
Al Rajhi Company for Cooperative Insurance 8230.SR 3,288 8.0 39.6 5.7 Saudi
Sunshine Insurance Group Company Limited 6963.HK 4,703 0.4 6.2 0.5 HKSE
Gulf Union Alahlia Cooperative Insurance Company 8120.SR 183 -252.3 -42.9 1.1 Saudi
Amana Cooperative Insurance Company 8310.SR 99 1,836.7 88.6 1.2 Saudi
United Cooperative Assurance Company 8190.SR 78 -11.2 -6.9 1.2 Saudi
Walaa Cooperative Insurance Company 8060.SR 560 3.1 -48.4 1.2 Saudi
SBI Insurance Group Co., Ltd. 7326.T 225 -30.1 2.7 0.8 Tokyo
Allied Cooperative Insurance Group 8150.SR 158 -40.1 -13.1 1.3 Saudi
Buruj Cooperative Insurance Company 8270.SR 144 42.8 79.4 1.1 Saudi
The Mediterranean and Gulf Cooperative Insurance and Reinsurance Company 8030.SR 546 23.3 22.2 2.0 Saudi
Al Sagr Cooperative Insurance Company 8180.SR 110 106.1 63.9 1.1 Saudi
Wataniya Insurance Company 8300.SR 187 1.7 8.6 1.1 Saudi
Ping An Insurance (Group) Company of China, Ltd. 82318.HK 130,674 3.3 8.5 1.1 HKSE
Gulf Insurance Group 8250.SR 372 1.7 9.5 1.2 Saudi
Allianz Saudi Fransi Cooperative Insurance Company 8040.SR 254 2.9 86.8 1.2 Saudi
Saudi Arabian Cooperative Insurance Company 8100.SR 123 2.2 7.7 1.2 Saudi
Al Alamiya for Cooperative Insurance Company 8280.SR 139 4.4 16.1 1.1 Saudi
Aksigorta A.S. AKGRT.IS 269 26.3 6.5 2.4 Istanbul Stock Exchange
Aegon N.V. AGN.AS 11,300 2.1 18.1 1.3 Amsterdam
Alm. Brand A/S ALMB.CO 4,176 111.5 27.8 2.0 Copenhagen
Allianz SE ALV.DE 155,302 8.5 13.3 2.2 Frankfurt Stock Exchange
Anadolu Anonim Türk Sigorta Sirketi ANSGR.IS 1,154 6.1 4.3 2.0 Istanbul Stock Exchange
ageas SA/NV AGS.BR 12,858 29.6 12.2 1.3 Brussels
Aegon N.V. AEG 11,531 2.1 15.0 1.1 New York Stock Exchange
Allianz SE ALV.WA 157,127 15.0 14.4 2.4 Warsaw Stock Exchange
Arch Capital Group Ltd. ACGLO 33,889 7.9 9.2 1.6 NASDAQ Global Select
American International Group, Inc. AIG 47,939 5.4 -25.7 1.2 New York Stock Exchange
Arch Capital Group Ltd. ACGL 33,424 7.9 9.2 1.6 NASDAQ Global Select
Assurant, Inc. 5.25% Subordinat AIZN 10,233 8.1 14.8 1.9 New York Stock Exchange
Arch Capital Group Ltd. ACGLN 6,348 7.9 9.2 1.6 NASDAQ Global Select
PT Asuransi Multi Artha Guna Tbk AMAG.JK 108 28.7 7.4 0.9 Jakarta Stock Exchange
Al-Etihad Cooperative Insurance Company 8170.SR 184 2.0 19.9 1.0 Saudi
Al Khaleej Takaful Insurance Company Q.P.S.C. AKHI.QA 162 9.0 8.9 0.9 Qatar
American International Group, Inc. AINN.DE 47,662 6.1 21.5 1.4 Frankfurt Stock Exchange
Aviva PLC AV-A.L 5,808 50.3 25.1 2.0 London Stock Exchange
Bâloise Holding AG BALN.SW 11,071 10.3 22.8 2.4 Swiss Exchange
Berkshire Hathaway Inc. BRYN.DE 1,037,575 8.3 12.8 1.6 Frankfurt Stock Exchange
Aviva plc AV.L 22,281 50.3 25.1 2.0 London Stock Exchange
ASR Nederland N.V. ASRNL.AS 13,728 0.6 13.0 1.2 Amsterdam
Athene Holding Ltd. ATH-PB 4,123 6.2 4.1 0.8 New York Stock Exchange
Athene Holding Ltd. ATH-PA 5,085 6.2 4.1 0.8 New York Stock Exchange
AXA SA AXA.DE 105,113 8.6 11.8 1.8 Frankfurt Stock Exchange
Athene Holding Ltd. ATH-PE 5,358 6.2 4.1 0.8 New York Stock Exchange
Assicurazioni Generali S.p.A. ASG.DE 53,046 2.4 12.5 1.5 Frankfurt Stock Exchange
Athene Holding Ltd. ATH-PD 3,503 6.2 4.1 0.8 New York Stock Exchange
Aviva PLC AV-B.L 5,531 50.3 25.1 2.0 London Stock Exchange
BB Seguridade Participações S.A. BBSE3.SA 13,116 7.9 8.2 6.1 São Paulo
Argo Group US, Inc. 6.5% SR NTS 42 ARGD 708 -38.1 -4.6 0.4 New York Stock Exchange
Athene Holding Ltd. ATH-PC 5,093 6.2 4.1 0.8 New York Stock Exchange
AXA SA CS.PA 109,239 8.6 11.8 1.8 Paris
Berkshire Hathaway Inc. BRK.NE 1,100,034 8.6 12.8 1.6 NEO
CNO Financial Group, Inc. 5.125 CNO-PA 3,788 0.4 12.6 1.5 New York Stock Exchange
Berkshire Hathaway Inc. BRKA.VI 1,039,659 8.3 12.9 1.6 Vienna
Berkshire Hathaway Inc. BRK-B 1,047,520 8.2 12.9 1.6 New York Stock Exchange
Berkshire Hathaway Inc. BRK-A 1,044,086 8.1 12.9 1.6 New York Stock Exchange
Eurohold Bulgaria AD EHG.WA 171 -35.0 -6.3 5.3 Warsaw Stock Exchange
Direct Line Insurance Group plc DLG.L 5,409 10.5 25.7 1.6 London Stock Exchange
Enstar Group Limited ESGR 5,038 10.2 9.9 0.8 NASDAQ Global Select
Equitable Holdings, Inc. EQH 16,918 6.5 13.6 7.1 New York Stock Exchange
Doha Insurance Group Q.P.S.C. DOHI.QA 349 9.2 6.9 1.0 Qatar
Caixa Seguridade Participações S.A. CXSE3.SA 8,234 33.9 11.3 3.2 São Paulo
Enstar Group Limited ESGRO 4,799 10.2 9.9 0.8 NASDAQ Global Select
Equitable Holdings, Inc. EQH-PC 5,112 6.5 13.6 7.1 New York Stock Exchange
Enstar Group Limited ESGRP 4,758 10.2 9.9 0.8 NASDAQ Global Select
DFV Deutsche Familienversicherung AG DFV.DE 113 54.6 16.5 0.9 Frankfurt Stock Exchange
Equitable Holdings, Inc. EQH-PA 6,285 6.5 13.6 7.1 New York Stock Exchange
Gjensidige Forsikring ASA GJF.OL 12,834 22.5 23.5 6.0 Oslo Stock Exchange
Assicurazioni Generali S.p.A. G.MI 53,046 2.4 12.5 1.5 Milan
Grupo Catalana Occidente, S.A. GCO.MC 6,839 7.4 7.1 1.0 Madrid Stock Exchange
Fidelis Insurance Holdings Limited FIHL 1,767 47.5 16.0 0.7 New York Stock Exchange
Goosehead Insurance, Inc GSHD 3,924 48.1 83.7 -29.3 NASDAQ Global Select
Helvetia Holding AG HELN.SW 12,835 12.4 21.2 2.5 Swiss Exchange
Interlife General Insurance Company S.A. INLIF.AT 107 8.2 7.7 0.7 Athens
iA Financial Corporation Inc. IAG.TO 10,020 9.1 14.8 1.8 Toronto Stock Exchange
The Hartford Financial Services Group, Inc. HIG 35,510 8.1 12.0 2.1 New York Stock Exchange
ICICI Lombard General Insurance Company Limited ICICIGI.NS 11,838 109.9 40.5 6.8 National Stock Exchange of India
Inversiones La Construcción S.A. ILC.SN 1,118 -6.3 7.0 0.9 Santiago
International General Insurance Holdings Ltd. IGIC 1,081 33.3 8.7 1.7 NASDAQ Capital Market
The Hartford Financial Services Group, Inc. HIG-PG 36,133 8.1 12.0 2.1 New York Stock Exchange
ICICI Lombard General Insurance Company Limited ICICIGI.BO 11,833 109.9 40.5 6.8 Bombay Stock Exchange
Mapfre, S.A. MAP.MC 12,730 -16.2 15.8 1.2 Madrid Stock Exchange
PT Lippo General Insurance Tbk LPGI.JK 85 26.0 13.8 1.5 Jakarta Stock Exchange
The New India Assurance Company Limited NIACL.BO 3,595 421.1 30.4 0.7 Bombay Stock Exchange
NN Group N.V. NN.AS 17,612 -10.7 9.9 0.7 Amsterdam
NÜRNBERGER Beteiligungs-AG NBG6.DE 700 -57.6 -7.6 0.7 Frankfurt Stock Exchange
The New India Assurance Company Limited NIACL.NS 3,592 421.1 30.4 0.7 National Stock Exchange of India
Medibank Private Limited MPL.AX 9,045 18.3 13,797.6 5.8 Australian Securities Exchange
OUTsurance Group Limited OUT.JO 68 11.9 28.7 9.0 Johannesburg
Old Republic International Corporation ORI 9,385 0.0 11.9 1.6 New York Stock Exchange
Qatar Insurance Company Q.S.P.C. QATI.QA 1,795 27.1 10.1 1.0 Qatar
Porto Seguro S.A. PSSA3.SA 6,700 7.8 12.9 2.6 São Paulo
Principal Financial Group, Inc. PFG 18,159 13.7 16.8 1.6 NASDAQ Global Select
Saga plc SAGA.L 365 6.8 -1.6 4.7 London Stock Exchange
Sampo Oyj SAMPO.HE 29,250 13.7 22.7 3.3 Helsinki
Sampo Oyj SAMPO-SDB.ST 29,262 13.7 21.8 3.2 Stockholm Stock Exchange
Swiss Life Holding AG SLHN.SW 28,913 8.7 18.7 3.1 Swiss Exchange
Rosgosstrakh Insurance Company (Public Joint Stock Company) RGSS.ME 1,249 15.5 14.7 1.7 Moscow Stock Exchange
7.125% Fixed-Rate Reset Subordinated Debentures due 2052 RZC 1,698 1.2 2.6 0.1 New York Stock Exchange
Sun Life Financial Inc. SLF.TO 36,652 14.1 15.6 1.9 Toronto Stock Exchange
Sun Life Financial Inc. SLF 36,977 18.0 15.5 2.0 New York Stock Exchange
PT Sinar Mas Multiartha Tbk SMMA.JK 6,100 23.3 84.9 4.2 Jakarta Stock Exchange
Talanx AG TLX.DE 33,088 20.3 14.2 2.4 Frankfurt Stock Exchange
Star Health and Allied Insurance Company Limited STARHEALTH.BO 2,913 82.0 33.3 3.0 Bombay Stock Exchange
Dhipaya Group Holdings Public Company Limited TIPH.BK 329 6.4 7.0 1.2 Thailand
Star Health and Allied Insurance Company Limited STARHEALTH.NS 2,914 82.0 33.3 3.0 National Stock Exchange of India
Thai Group Holdings Public Company Limited TGH.BK 284 -2.0 23.8 0.9 Thailand
Vienna Insurance Group AG VIG.VI 6,550 14.4 12.4 0.9 Vienna
Tryg A/S TRYG.CO 15,611 13.3 19.5 2.5 Copenhagen
UNIQA Insurance Group AG UQA.VI 4,107 7.3 11.9 1.2 Vienna
Unipol Gruppo S.p.A. UNI.MI 13,735 26.1 8.6 1.2 Milan
Unum Group 6.250% JR NT58 UNMA 14,165 -30.2 2.7 0.4 New York Stock Exchange
UNIQA Insurance Group AG UN9.DE 4,121 7.3 11.9 1.2 Frankfurt Stock Exchange
Vaudoise Assurances Holding SA VAHN.SW 2,256 11.6 12.2 0.7 Swiss Exchange
PT Asuransi Tugu Pratama Indonesia Tbk TUGU.JK 209 5.3 4.5 0.3 Jakarta Stock Exchange
Waterdrop Inc. WDH 51 7.0 0.9 0.1 New York Stock Exchange
Zurich Insurance Group AG ZURN.SW 98,810 2.2 25.5 4.0 Swiss Exchange