S

Samho Development Co
KRX:010960

Watchlist Manager
Samho Development Co
KRX:010960
Watchlist
Price: 3 695 KRW 2.35% Market Closed
Market Cap: 82.6B KRW

Relative Value

The Relative Value of one Samho Development Co stock under the Base Case scenario is 5 699.5 KRW. Compared to the current market price of 3 695 KRW, Samho Development Co is Undervalued by 35%.

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
5 699.5 KRW
Undervaluation 35%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
87
Median 3Y
0.2
Median 5Y
0.2
Industry
0.9
vs History
26
vs Industry
38
Median 3Y
9.5
Median 5Y
7.5
Industry
16
vs History
44
vs Industry
62
Median 3Y
1.8
Median 5Y
1.5
Industry
9
vs History
39
vs Industry
49
Median 3Y
2
Median 5Y
1.6
Industry
15
vs History
53
vs Industry
85
Median 3Y
0.3
Median 5Y
0.4
Industry
1.3
vs History
vs Industry
92
Median 3Y
-0
Median 5Y
0
Industry
1.1
vs History
vs Industry
86
Median 3Y
-0.3
Median 5Y
0.4
Industry
5.5
vs History
vs Industry
73
Median 3Y
-0.6
Median 5Y
0.8
Industry
10
vs History
vs Industry
70
Median 3Y
-0.7
Median 5Y
1
Industry
12.7
vs History
vs Industry
62
Median 3Y
-0.6
Median 5Y
-0.7
Industry
10.4
vs History
vs Industry
52
Median 3Y
-0.7
Median 5Y
-1
Industry
12.8
vs History
vs Industry
92
Median 3Y
-0
Median 5Y
0.1
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Samho Development Co 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
Samho Development Co
KRX:010960
82.6B KRW 0.2 9.7 -3.8 -5.5
FR
Vinci SA
PAR:DG
67.8B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
65.6B USD 2.4 64.4 29.5 46.3
IN
Larsen & Toubro Ltd
NSE:LT
5.7T INR 2.1 34.9 22 26
IN
Larsen and Toubro Ltd
F:LTO
51B EUR 2 32.9 20.8 24.6
NL
Ferrovial SE
AEX:FER
39.8B EUR 4.3 11.8 33.8 49.8
ES
Ferrovial SA
MAD:FER
39.8B EUR 4.3 11.8 33.8 49.8
US
Comfort Systems USA Inc
NYSE:FIX
35.4B USD 4.3 42.3 27.7 31.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
212B CNY 0.1 4.8 10.8 10.8
DE
Hochtief AG
XETRA:HOT
25.5B EUR 0.7 29.9 13.1 19.4
US
EMCOR Group Inc
NYSE:EME
28.6B USD 1.8 25.3 16.4 18.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
S
Samho Development Co
KRX:010960
Average EV/EBITDA: 21.5
Negative Multiple: -3.8
N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29.5
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
22
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
20.8
18%
1.2
NL
Ferrovial SE
AEX:FER
33.8
9%
3.8
ES
Ferrovial SA
MAD:FER
33.8
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
27.7
25%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
DE
H
Hochtief AG
XETRA:HOT
13.1
5%
2.6
US
EMCOR Group Inc
NYSE:EME
16.4
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
S
Samho Development Co
KRX:010960
Average EV/EBIT: 28.6
Negative Multiple: -5.5
N/A N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
46.3
23%
2
IN
Larsen & Toubro Ltd
NSE:LT
26
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.6
21%
1.2
NL
Ferrovial SE
AEX:FER
49.8
12%
4.1
ES
Ferrovial SA
MAD:FER
49.8
12%
4.1
US
Comfort Systems USA Inc
NYSE:FIX
31.2
26%
1.2
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
DE
H
Hochtief AG
XETRA:HOT
19.4
6%
3.2
US
EMCOR Group Inc
NYSE:EME
18.3
11%
1.7