E

Exa E&C Inc
KOSDAQ:054940

Watchlist Manager
Exa E&C Inc
KOSDAQ:054940
Watchlist
Price: 640 KRW 0.63%
Market Cap: 21.2B KRW

Relative Value

The Relative Value of one Exa E&C Inc stock under the Base Case scenario is 1 833.29 KRW. Compared to the current market price of 640 KRW, Exa E&C Inc is Undervalued by 65%.

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.

Relative Value
Base Case
1 833.29 KRW
Undervaluation 65%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Exa E&C Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Exa E&C Inc
KOSDAQ:054940
21.2B KRW 0.1 10.5 4.6 7.1
FR
Vinci SA
PAR:DG
65.8B EUR 0.9 13.6 6.5 9.5
US
Quanta Services Inc
NYSE:PWR
70.1B USD 2.6 68.7 31.3 49.1
IN
Larsen & Toubro Ltd
NSE:LT
5.2T INR 1.9 31.7 20.1 23.8
IN
Larsen and Toubro Ltd
F:LTO
46.9B EUR 1.9 30.6 2 083.5 2 460.4
NL
Ferrovial SE
AEX:FER
41.6B EUR 4.5 12.8 39.4 58.7
ES
Ferrovial SA
MAD:FER
41.5B EUR 4.5 12.8 39.4 58.7
US
Comfort Systems USA Inc
NYSE:FIX
39.9B USD 4.8 47.7 31.3 35.2
DE
Hochtief AG
XETRA:HOT
27.5B EUR 0.7 31.2 14.1 20.8
US
EMCOR Group Inc
NYSE:EME
31.5B USD 1.9 27.8 18.1 20.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
209.9B CNY 0.1 4.8 10.8 10.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
E
Exa E&C Inc
KOSDAQ:054940
Average EV/EBITDA: 209
4.6
N/A N/A
FR
Vinci SA
PAR:DG
6.5
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.3
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
20.1
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 083.5
18%
115.8
NL
Ferrovial SE
AEX:FER
39.4
9%
4.4
ES
Ferrovial SA
MAD:FER
39.4
9%
4.4
US
Comfort Systems USA Inc
NYSE:FIX
31.3
25%
1.3
DE
H
Hochtief AG
XETRA:HOT
14.1
5%
2.8
US
EMCOR Group Inc
NYSE:EME
18.1
11%
1.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
E
Exa E&C Inc
KOSDAQ:054940
Average EV/EBIT: 250.4
7.1
N/A N/A
FR
Vinci SA
PAR:DG
9.5
7%
1.4
US
Quanta Services Inc
NYSE:PWR
49.1
23%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
23.8
21%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 460.4
21%
117.2
NL
Ferrovial SE
AEX:FER
58.7
13%
4.5
ES
Ferrovial SA
MAD:FER
58.7
13%
4.5
US
Comfort Systems USA Inc
NYSE:FIX
35.2
26%
1.4
DE
H
Hochtief AG
XETRA:HOT
20.8
6%
3.5
US
EMCOR Group Inc
NYSE:EME
20.2
11%
1.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5