Valuation Oracle Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 20/10/2026			5-day change	1st Jan Change
4.300 ^THB	-1.83%		-9.28%	-

10:04am	Oracle Chairman Larry Ellison Borrowed Billions to Finance Son's Warner Bros. Discovery Acquisition	MT
10-20	Health Care Up on Defensive Bias - Health Care Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	191,894	286,017	322,098	464,185	649,354	397,551	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-38.78%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	514,598	544,999	544,634
Change	-	49%	8.73%	36.97%	36.93%	-31.11%	5.91%	-0.07%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	19.7x	14.4x	9.78x
PBR	-34.7x	268x	34.9x	22x	15.3x	4.49x	3.14x	2.47x
PEG	-	1.3x	1.5x	2.2x	1.1x	1.4x	0.4x	0.2x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.4x	3.02x	2.16x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	5.69x	4.14x	2.96x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	9.91x	7.3x	5.06x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	14.2x	11x	7.84x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-13.7x	-16x	86.4x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-7.32%	-6.24%	1.16%
Dividend per Share ²	1.28	1.36	1.6	2	2	1.995	2.074	2.179
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.52%	1.58%	1.66%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.643	9.13	13.41
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	30%	22.7%	16.3%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	90,424	131,774	183,697
EBITDA ¹	21,565	23,428	26,184	28,900	36,549	51,942	74,642	107,543
EBIT ¹	19,593	20,902	23,055	25,033	28,926	36,328	49,422	69,468
Net income ¹	6,717	8,503	10,467	12,443	16,984	20,397	29,031	44,254
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	117,047	147,448	147,083
Reference price ²	71.92	105.94	117.19	165.53	225.78	131.14	131.14	131.14
Nbr of stocks (in thousands)	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	3,031,501	-	-
Announcement Date	13/06/22	12/06/23	11/06/24	11/06/25	10/06/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	26.98x	9.96x	16.27x	0.73%	3,949B
PALANTIR TECHNOLOGIES INC.	124.16x	54.9x	89.41x	-.--%	463B
ORACLE CORPORATION	19.74x	5.69x	9.91x	1.52%	398B
PALO ALTO NETWORKS, INC.	215.9x	19.21x	56.23x	-.--%	278B
SAP SE	28.68x	5.72x	18.02x	1.33%	261B
CROWDSTRIKE HOLDINGS, INC.	2273.7x	37.97x	124.22x	-.--%	233B
SERVICENOW, INC.	94.85x	9.41x	25.19x	-.--%	155B
FORTINET, INC.	55.4x	14.87x	39.18x	-.--%	125B
ADOBE INC.	14.07x	3.74x	7.83x	-.--%	99.92B
Average	317.05x	17.94x	42.92x	0.4%	662.53B
Weighted average by Cap.	132.99x	14.49x	28.26x	0.64%