DL E&C Co Ltd
KRX:375500

Watchlist Manager
DL E&C Co Ltd Logo
DL E&C Co Ltd
KRX:375500
Watchlist
Price: 40 000 KRW -3.03%
Market Cap: 1.7T KRW

Relative Value

The Relative Value of one DL E&C Co Ltd stock under the Base Case scenario is 44 994.64 KRW. Compared to the current market price of 40 000 KRW, DL E&C Co Ltd is Undervalued by 11%.

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
44 994.64 KRW
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
83
Median 3Y
0.2
Median 5Y
0.2
Industry
0.9
Forward
0.2
vs History
19
vs Industry
55
Median 3Y
7.9
Median 5Y
4.6
Industry
16
Forward
6.7
vs History
9
vs Industry
30
Median 3Y
7.3
Median 5Y
4.1
Industry
9
vs History
vs Industry
42
Median 3Y
-7.7
Median 5Y
-9.4
Industry
15
vs History
43
vs Industry
82
Median 3Y
0.3
Median 5Y
0.3
Industry
1.3
vs History
25
vs Industry
90
Median 3Y
0
Median 5Y
0
Industry
1.1
Forward
0.1
vs History
24
vs Industry
82
Median 3Y
0.5
Median 5Y
0.4
Industry
5.5
vs History
19
vs Industry
69
Median 3Y
0.8
Median 5Y
0.8
Industry
10
Forward
1.1
vs History
17
vs Industry
66
Median 3Y
1.1
Median 5Y
0.9
Industry
12.7
Forward
1.3
vs History
16
vs Industry
51
Median 3Y
1.2
Median 5Y
0.5
Industry
10.4
vs History
16
vs Industry
44
Median 3Y
1.3
Median 5Y
0.5
Industry
12.8
vs History
40
vs Industry
90
Median 3Y
0.1
Median 5Y
0.1
Industry
0.9

Multiples Across Competitors

Competitors Multiples
DL E&C Co Ltd 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
DL E&C Co Ltd
KRX:375500
1.7T KRW 0.2 8.8 1.2 1.4
FR
Vinci SA
PAR:DG
69.6B EUR 0.9 14.6 6.8 9.9
US
Quanta Services Inc
NYSE:PWR
65.1B USD 2.4 64 29.3 46
IN
Larsen & Toubro Ltd
NSE:LT
5.7T INR 2.1 34.9 22 25.9
IN
Larsen and Toubro Ltd
F:LTO
51.9B EUR 2 33.2 21 24.7
NL
Ferrovial SE
AEX:FER
41.6B EUR 4.5 12.8 38.4 57.5
ES
Ferrovial SA
MAD:FER
41.6B EUR 4.5 12.8 38.4 57.4
US
Comfort Systems USA Inc
NYSE:FIX
36.5B USD 4.4 43.6 28.6 32.2
DE
Hochtief AG
XETRA:HOT
27.8B EUR 0.7 32.6 14.2 21
CN
China State Construction Engineering Corp Ltd
SSE:601668
214B CNY 0.1 4.9 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
29.1B USD 1.8 25.8 16.8 18.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
DL E&C Co Ltd
KRX:375500
Average EV/EBITDA: 20.7
1.2
19%
0.1
FR
Vinci SA
PAR:DG
6.8
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29.3
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
22
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
21
18%
1.2
NL
Ferrovial SE
AEX:FER
38.4
9%
4.3
ES
Ferrovial SA
MAD:FER
38.4
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
28.6
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
14.2
5%
2.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.8
11%
1.5