F

Frontken Corporation Bhd
KLSE:FRONTKN

Watchlist Manager
Frontken Corporation Bhd
KLSE:FRONTKN
Watchlist
Price: 3.94 MYR 2.34% Market Closed
Market Cap: 6.6B MYR

Relative Value

The Relative Value of one FRONTKN stock under the Base Case scenario is 1.78 MYR. Compared to the current market price of 3.94 MYR, Frontken Corporation Bhd is Overvalued by 55%.

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
1.78 MYR
Overvaluation 55%
Relative Value
Price
F
Worst Case
Base Case
Best Case

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
6.3B MYR 10.5 42.3 24.3 26.6
US
Cintas Corp
NASDAQ:CTAS
79.7B USD 7.4 42.1 27.4 33
US
Copart Inc
NASDAQ:CPRT
35B USD 7.5 22 15.4 17.3
AU
Brambles Ltd
ASX:BXB
32.9B AUD 3.4 24.3 17.7 17.7
US
RB Global Inc
F:J1F
16.9B EUR 4.3 49.3 18.8 27.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.1B CAD 4.2 48.8 18.6 27.2
FR
Spie SA
PAR:SPIE
8.7B EUR 0.9 43.4 10.9 18.1
US
Aurora Innovation Inc
NASDAQ:AUR
9.3B USD 3 102.3 -11.4 -9.2 -8.9
FR
Elis SA
PAR:ELIS
6.4B EUR 1.3 16.9 5.8 14.7
US
VSE Corp
NASDAQ:VSEC
6.7B USD 5.1 507.1 60 86.4
DK
Iss A/S
CSE:ISS
38.6B DKK 0.5 14.8 8.4 11.6
P/S Multiple
Revenue Growth P/S to Growth
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
Average P/S: 286.1
10.5
16%
0.7
US
Cintas Corp
NASDAQ:CTAS
7.4
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.5
6%
1.3
AU
Brambles Ltd
ASX:BXB
3.4
6%
0.6
US
RB Global Inc
F:J1F
4.3
5%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.2
5%
0.8
FR
Spie SA
PAR:SPIE
0.9
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
3 102.3
515%
6
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
US
VSE Corp
NASDAQ:VSEC
5.1
14%
0.4
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
P/E Multiple
Earnings Growth PEG
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
Average P/E: 81.1
42.3
22%
1.9
US
Cintas Corp
NASDAQ:CTAS
42.1
11%
3.8
US
Copart Inc
NASDAQ:CPRT
22
6%
3.7
AU
Brambles Ltd
ASX:BXB
24.3
10%
2.4
US
RB Global Inc
F:J1F
49.3
35%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.8
35%
1.4
FR
Spie SA
PAR:SPIE
43.4
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.4 N/A N/A
FR
Elis SA
PAR:ELIS
16.9
14%
1.2
US
VSE Corp
NASDAQ:VSEC
507.1
120%
4.2
DK
Iss A/S
CSE:ISS
14.8
11%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
Average EV/EBITDA: 20.7
24.3
18%
1.3
US
Cintas Corp
NASDAQ:CTAS
27.4
10%
2.7
US
Copart Inc
NASDAQ:CPRT
15.4
7%
2.2
AU
Brambles Ltd
ASX:BXB
17.7
27%
0.7
US
RB Global Inc
F:J1F
18.8
11%
1.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.6
11%
1.7
FR
Spie SA
PAR:SPIE
10.9
10%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.2 N/A N/A
FR
Elis SA
PAR:ELIS
5.8
6%
1
US
VSE Corp
NASDAQ:VSEC
60
26%
2.3
DK
Iss A/S
CSE:ISS
8.4
7%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
Average EV/EBIT: 28
26.6
19%
1.4
US
Cintas Corp
NASDAQ:CTAS
33
11%
3
US
Copart Inc
NASDAQ:CPRT
17.3
7%
2.5
AU
Brambles Ltd
ASX:BXB
17.7
9%
2
US
RB Global Inc
F:J1F
27.4
9%
3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.2
9%
3
FR
Spie SA
PAR:SPIE
18.1
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.9 N/A N/A
FR
Elis SA
PAR:ELIS
14.7
10%
1.5
US
VSE Corp
NASDAQ:VSEC
86.4
24%
3.6
DK
Iss A/S
CSE:ISS
11.6
9%
1.3