F

Frontken Corporation Bhd
KLSE:FRONTKN

Watchlist Manager
Frontken Corporation Bhd
KLSE:FRONTKN
Watchlist
Price: 4.27 MYR 1.18% Market Closed
Market Cap: 7.1B MYR

Relative Value

The Relative Value of one FRONTKN stock under the Base Case scenario is 2.54 MYR. Compared to the current market price of 4.27 MYR, Frontken Corporation Bhd is Overvalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FRONTKN Relative Value
Base Case
2.54 MYR
Overvaluation 41%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
6
Median 3Y
10.5
Median 5Y
10.5
Industry
1.2
Forward
10
vs History
98
vs Industry
9
Median 3Y
44.3
Median 5Y
45.3
Industry
16.8
Forward
37
vs History
98
vs Industry
9
Median 3Y
37
Median 5Y
35.9
Industry
10.1
vs History
98
vs Industry
11
Median 3Y
48
Median 5Y
48.1
Industry
16.6
vs History
98
vs Industry
5
Median 3Y
8.5
Median 5Y
8.7
Industry
1.7
vs History
98
vs Industry
7
Median 3Y
9.6
Median 5Y
9.7
Industry
1.5
Forward
9.2
vs History
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
4.3
vs History
98
vs Industry
10
Median 3Y
24.9
Median 5Y
25.6
Industry
8.7
Forward
23.4
vs History
98
vs Industry
12
Median 3Y
27.6
Median 5Y
28.9
Industry
12.7
Forward
25.4
vs History
98
vs Industry
10
Median 3Y
34.3
Median 5Y
33.4
Industry
10.8
vs History
98
vs Industry
9
Median 3Y
42.8
Median 5Y
43.5
Industry
15
vs History
98
vs Industry
2
Median 3Y
11.6
Median 5Y
11.8
Industry
1.2

Multiples Across Competitors

FRONTKN Competitors Multiples
Frontken Corporation Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Frontken Corporation Bhd
KLSE:FRONTKN
6.8B MYR 11.3 45.9 26.5 29.1
US
Cintas Corp
NASDAQ:CTAS
76.4B USD 7.2 41.4 26.9 32.5
US
Copart Inc
NASDAQ:CPRT
38B USD 8.2 23.9 16.9 19.1
AU
Brambles Ltd
ASX:BXB
31.3B AUD 3.1 23.4 16.7 16.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8B CAD 4.3 50.1 19.1 27.8
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.2 10.3 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
7.7B USD 3 860 -9.6 -7.7 -7.5
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
564.4B INR 11.8 41.1 33.2 34.2
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
DK
Iss A/S
CSE:ISS
36.4B DKK 0.4 13.3 7 9.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
Average EV/EBITDA: 17.5
26.5
18%
1.5
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.9
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.7
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.1
11%
1.7
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
33.2
13%
2.6
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
7
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
Average EV/EBIT: 21.6
29.1
19%
1.5
US
Cintas Corp
NASDAQ:CTAS
32.5
11%
3
US
Copart Inc
NASDAQ:CPRT
19.1
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.7
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.5 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
34.2
13%
2.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
9.6
7%
1.4