Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Zestawienie aktualnego kursu akcji

Thai Life Insurance Public Company Limited z wycenami spółki



Aktualna cena: 10.3
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 12.3
Do wycen spółek stosujemy 4 metody:


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 -
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 9.4 11.4 1.3
Thai Life Insurance Public Company Limited 8.7 10.6 0.9
Mediana / Thai Life Insurance Public Company Limited 1.1 1.1 1.5


Pozostałe spółki z branży Insurance - Life
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Sanlam Limited SLM.JO 104 7.6 8.3 1.8 Johannesburg
CTBC Financial Holding Co., Ltd. 2891.TW 28,534 14.8 11.7 1.7 Taiwan
Japan Post Insurance Co., Ltd. 7181.T 8,650 -12.5 10.7 0.4 Tokyo
Prudential Financial, Inc. 5.95 PRH 38,500 76.9 3.9 4.5 New York Stock Exchange
Great-West Lifeco Inc. GWO.TO 35,178 8.7 12.2 1.6 Toronto Stock Exchange
SBI Life Insurance Company Limited SBILIFE.NS 20,808 331.1 74.3 10.6 National Stock Exchange of India
New China Life Insurance Company Ltd. 1336.HK 23,881 27.9 4.6 1.6 HKSE
Manulife Financial Corporation MFC-PC.TO 34,557 7.1 13.8 1.4 Toronto Stock Exchange
New China Life Insurance Company Ltd. 601336.SS 24,457 1.2 7.1 2.4 Shanghai
Hanwha Life Insurance Co., Ltd. 088350.KS 2,079 -6.1 4.4 0.3 KSE
Great-West Lifeco Inc. GWO-PN.TO 35,174 8.9 4.3 0.6 Toronto Stock Exchange
Jackson Financial Inc. JXN 6,251 14.4 50.6 0.6 New York Stock Exchange
Shin Kong Financial Holding Co., Ltd. 2888.TW 7,098 14.5 43.9 0.8 Taiwan
Ping An Insurance (Group) Company of China, Ltd. 601318.SS 135,449 3.5 8.6 1.1 Shanghai
Prudential Financial, Inc. PRU 36,561 11.8 15.9 1.2 New York Stock Exchange
Abacus Life, Inc. 9.875% Fixed Rate Senior Notes due 2028 ABLLL 494 7.8 -96.6 4.0 NASDAQ
Aflac Incorporated AFL 55,048 12.0 15.4 2.1 New York Stock Exchange
Lincoln National Corporation LNC 5,899 2.8 4.4 0.7 New York Stock Exchange
Phoenix Group Holdings plc PHNX.L 8,654 -15.1 -5.7 3.6 London Stock Exchange
Ecclesiastical Insurance Office plc ELLA.L 205 24.5 0.4 0.0 London Stock Exchange
Max Financial Services Limited MFSL.NS 6,166 85.8 153.4 9.5 National Stock Exchange of India
Brighthouse Financial, Inc. BHFAP 2,715 -26.4 4.8 0.6 NASDAQ Global Select
Unum Group UNM 14,139 4.8 9.2 1.4 New York Stock Exchange
Max Financial Services Limited MFSL.BO 6,165 85.8 153.4 9.5 Bombay Stock Exchange
PT Pacific Strategic Financial Tbk APIC.JK 851 31.8 92.7 5.3 Jakarta Stock Exchange
China Pacific Insurance (Group) Co., Ltd. 601601.SS 45,473 12.7 8.3 1.4 Shanghai
China Life Insurance Company Limited 601628.SS 134,539 9.0 9.9 2.1 Shanghai
China Development Financial Holding Corporation 2883.TW 8,830 9.3 7.6 0.9 Taiwan
Thai Life Insurance Public Company Limited TLI.BK 3,642 8.8 10.7 0.9 Thailand
Tong Yang Life Insurance Co., Ltd. 082640.KS 897 0.6 4.5 1.1 KSE
Discovery Limited DSY.JO 82 7.2 17.5 2.3 Johannesburg
China Taiping Insurance Holdings Company Limited 0966.HK 7,429 0.8 6.9 0.7 HKSE
T&D Holdings, Inc. 8795.T 11,717 20.4 13.9 1.4 Tokyo
PT Capital Financial Indonesia Tbk CASA.JK 3,321 67.3 445.5 7.2 Jakarta Stock Exchange
MetLife, Inc. MET-PA 54,973 19.7 11.7 1.9 New York Stock Exchange
Great-West Lifeco Inc. GWO-PI.TO 20,023 8.7 12.2 1.6 Toronto Stock Exchange
Fubon Financial Holding Co., Ltd. 2881.TW 38,892 6.5 7.1 1.3 Taiwan
Primerica, Inc. PRI 8,785 11.2 17.7 3.9 New York Stock Exchange
Religare Enterprises Limited RELIGARE.BO 1,030 35.6 84.5 3.5 Bombay Stock Exchange
Prudential Financial, Inc. 5.62 PRS 37,600 23.6 3.8 4.3 New York Stock Exchange
Power Corporation of Canada POW.TO 25,311 4.5 12.8 1.4 Toronto Stock Exchange
China Life Insurance Company Limited 2628.HK 137,024 59.9 4.4 1.0 HKSE
Brighthouse Financial, Inc. BHFAO 1,022 -26.4 4.8 0.6 NASDAQ Global Select
MetLife, Inc. MET-PE 53,816 19.7 11.7 1.9 New York Stock Exchange
Aflac Incorporated 0H68.L 54,982 12.0 15.4 2.1 London Stock Exchange
Prudential plc PUK 31,740 5.5 14.9 1.9 New York Stock Exchange
Brighthouse Financial, Inc. BHFAN 786 -26.4 4.8 0.6 NASDAQ Global Select
Prudential Financial, Inc. 0KRX.L 36,473 9.3 13.5 1.3 London Stock Exchange
Brighthouse Financial, Inc. BHFAM 675 -26.4 4.8 0.6 NASDAQ Global Select
Old Mutual Limited OMU.L 2,896 3.4 7.2 0.9 London Stock Exchange
Life Insurance Corporation of India LICI.NS 67,778 19.8 13.0 6.4 National Stock Exchange of India
Unum Group 0LJN.L 14,134 7.0 9.2 1.4 London Stock Exchange
Prudential plc 2378.HK 31,869 0.0 49.3 1.9 HKSE
Bangkok Life Assurance Public Company Limited BLA.BK 875 8.8 7.9 0.6 Thailand
Ping An Insurance (Group) Company of China, Ltd. PZX.VI 136,224 -103.5 7.2 0.9 Vienna
Cathay Financial Holding Co., Ltd. 2882.TW 31,223 11.6 8.8 1.1 Taiwan
Wüstenrot & Württembergische AG WUW.DE 1,492 0.0 37.7 0.3 Frankfurt Stock Exchange
Mercuries & Associates Holding, Ltd. 2905.TW 446 11.5 44.9 0.9 Taiwan
MetLife, Inc. MET 51,804 19.7 11.7 1.9 New York Stock Exchange
Farglory Life Insurance Co., Ltd. 5859.TWO 668 6.3 3.6 0.4 Taipei Exchange
CNO Financial Group, Inc. CNO 3,736 0.4 12.4 1.5 New York Stock Exchange
Power Financial Corporation PWF-PZ.TO 14,216 5.1 0.0 0.0 Toronto Stock Exchange
PT Asuransi Jiwa Sinarmas MSIG Tbk LIFE.JK 855 53.7 50.4 1.8 Jakarta Stock Exchange
MetLife, Inc. MET-PF 13,419 19.7 11.7 1.9 New York Stock Exchange
PT Bhakti Multi Artha Tbk BHAT.JK 233 278.6 -1,691.6 6.8 Jakarta Stock Exchange
Aljazira Takaful Taawuni Company 8012.SR 233 8.9 21.3 0.9 Saudi
Manulife Financial Corporation MFC.TO 52,788 7.1 13.8 1.4 Toronto Stock Exchange
Manulife Financial Corporation MFC 52,803 15.3 13.8 1.4 New York Stock Exchange
SBI Life Insurance Company Limited SBILIFE.BO 20,801 331.1 74.3 10.6 Bombay Stock Exchange
Brighthouse Financial, Inc. BHFAL 2,930 -26.4 4.8 0.6 NASDAQ Global Select
Lincoln National Corporation 0JV3.L 5,660 1.3 1.8 0.7 London Stock Exchange
Lifenet Insurance Company 7157.T 1,124 19.5 27.9 1.8 Tokyo
E-L Financial Corporation Limited ELF.TO 3,885 3.7 0.0 0.0 Toronto Stock Exchange
Ping An Insurance (Group) Company of China, Ltd. 2318.HK 137,801 -105.2 7.3 0.9 HKSE
Hansard Global plc HSD.L 89 9.1 41.4 3.8 London Stock Exchange
Citizens, Inc. CIA 179 24.3 20.3 0.8 New York Stock Exchange
Manulife Financial Corporation 0945.HK 52,818 36.3 79.1 8.1 HKSE
Manulife Financial Corporation 0V5H.L 52,601 8.3 13.7 1.4 London Stock Exchange
Mirae Asset Life Insurance Co., Ltd. 085620.KS 688 9.5 8.2 0.4 KSE
China Pacific Insurance (Group) Co., Ltd. 2601.HK 49,309 28.9 6.1 1.0 HKSE
Yunfeng Financial Group Limited 0376.HK 2,154 14.7 35.8 1.6 HKSE
Hubei Biocause Pharmaceutical Co., Ltd. 000627.SZ 1,245 -0.1 -15.1 0.4 Shenzhen
COFCO Capital Holdings Co., Ltd. 002423.SZ 4,139 109.6 30.5 1.4 Shenzhen
Prudential plc PRU.L 31,747 0.0 49.1 1.9 London Stock Exchange
Chesnara plc CSN.L 823 17.1 103.0 1.3 London Stock Exchange
NobleOak Life Limited NOL.AX 86 10.4 9.5 1.4 Australian Securities Exchange
Maiden Holdings North America, Ltd. MHNC 1,691 -10.7 -8.0 45.0 New York Stock Exchange
Samsung Life Insurance Co., Ltd. 032830.KS 17,503 1.6 11.5 0.8 KSE
Sagicor Financial Company Ltd. SFC.TO 792 0.2 10.2 0.8 Toronto Stock Exchange
Challenger Limited CGF.AX 3,748 4.4 40.1 1.5 Australian Securities Exchange
Brighthouse Financial, Inc. BHF 2,919 -26.4 4.8 0.6 NASDAQ Global Select
Jackson Financial Inc. JXN-PA 1,846 21.8 16.5 0.2 New York Stock Exchange
Anadolu Hayat Emeklilik Anonim Sirketi ANHYT.IS 888 36.1 8.1 4.3 Istanbul Stock Exchange
Life Insurance Corporation of India LICI.BO 67,770 19.8 13.0 6.4 Bombay Stock Exchange
ICICI Prudential Life Insurance Company Limited ICICIPRULI.BO 10,639 1.3 77.7 7.7 Bombay Stock Exchange
AIA Group Limited 1299.HK 92,864 104.3 14.0 2.4 HKSE
Abacus Life, Inc. ABL 495 17.7 -27.1 1.1 NASDAQ Capital Market
HDFC Life Insurance Company Limited HDFCLIFE.BO 18,480 359.2 87.8 9.8 Bombay Stock Exchange
F&G Annuities & Life, Inc. FG 4,180 5.9 7.8 0.9 New York Stock Exchange
PT Panin Financial Tbk PNLF.JK 494 3.1 4.8 0.3 Jakarta Stock Exchange
Globe Life Inc. GL 10,081 7.2 9.5 1.9 New York Stock Exchange
Dai-ichi Life Holdings, Inc. 8750.T 27,852 9.9 9.7 1.2 Tokyo
ICICI Prudential Life Insurance Company Limited ICICIPRULI.NS 10,639 1.3 77.7 7.7 National Stock Exchange of India
HDFC Life Insurance Company Limited HDFCLIFE.NS 18,496 359.2 87.8 9.8 National Stock Exchange of India
Globe Life Inc. 4.25% Junior Su GL-PD 9,971 7.2 9.5 1.9 New York Stock Exchange
Mercuries Life Insurance Company Ltd. 2867.TW 979 -8.4 -41.4 0.8 Taiwan
PT Paninvest Tbk PNIN.JK 224 1.9 2.8 0.2 Jakarta Stock Exchange