Fabrinet
NYSE:FN

Watchlist Manager
Fabrinet Logo
Fabrinet
NYSE:FN
Watchlist
Price: 475.47 USD 5.09% Market Closed
Market Cap: 17B USD

Relative Value

The Relative Value of one FN stock under the Base Case scenario is 361.47 USD. Compared to the current market price of 475.47 USD, Fabrinet is Overvalued by 24%.

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.

FN Relative Value
Base Case
361.47 USD
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
33
Median 3Y
2.5
Median 5Y
2.1
Industry
1.9
Forward
3.8
vs History
0
vs Industry
29
Median 3Y
24.4
Median 5Y
23.8
Industry
24.8
Forward
35
vs History
0
vs Industry
26
Median 3Y
23.5
Median 5Y
24.5
Industry
16.4
vs History
11
vs Industry
24
Median 3Y
30.9
Median 5Y
48.2
Industry
22.8
vs History
0
vs Industry
16
Median 3Y
4.2
Median 5Y
3.7
Industry
2.3
vs History
0
vs Industry
36
Median 3Y
2.2
Median 5Y
1.8
Industry
2.1
Forward
3.6
vs History
0
vs Industry
16
Median 3Y
17.9
Median 5Y
14.9
Industry
8.2
vs History
0
vs Industry
26
Median 3Y
19.5
Median 5Y
17.1
Industry
16.6
Forward
29.1
vs History
0
vs Industry
26
Median 3Y
22.7
Median 5Y
20.8
Industry
20.5
Forward
34.1
vs History
1
vs Industry
28
Median 3Y
21.1
Median 5Y
21.6
Industry
16.4
vs History
4
vs Industry
22
Median 3Y
26.4
Median 5Y
35.7
Industry
19.6
vs History
1
vs Industry
6
Median 3Y
6.1
Median 5Y
4.6
Industry
1.8

Multiples Across Competitors

FN Competitors Multiples
Fabrinet Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KY
Fabrinet
NYSE:FN
17B USD 4.7 48.5 40.3 46.8
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
1.2T CNY 1.5 37.9 34.5 34.5
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
3.1T TWD 0.4 16.2 12.7 17.8
CH
TE Connectivity Ltd
NYSE:TEL
67.7B USD 3.9 36.8 16.9 21.1
CA
Celestica Inc
TSX:CLS
46.8B CAD 3 47.4 34.8 41.6
SG
Flex Ltd
NASDAQ:FLEX
24.3B USD 0.9 27.7 12.6 17.9
US
Jabil Inc
NYSE:JBL
24.4B USD 0.8 37.1 11.8 17.3
CN
Goertek Inc
SZSE:002241
96.1B CNY 1 33.1 33.7 33.7
TW
FIH Mobile Ltd
F:FW3
11.5B EUR 2.3 774.5 99.7 99.7
US
Fabrinet
SWB:FAN
7.9B EUR 2.6 26.5 20.9 24.3
US
Sanmina Corp
NASDAQ:SANM
8.1B USD 1 32.9 14.4 18.8
P/E Multiple
Earnings Growth PEG
KY
Fabrinet
NYSE:FN
Average P/E: 101.7
48.5
29%
1.7
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
37.9
47%
0.8
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
16.2
24%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
36.8
28%
1.3
CA
Celestica Inc
TSX:CLS
47.4
46%
1
SG
Flex Ltd
NASDAQ:FLEX
27.7
21%
1.3
US
Jabil Inc
NYSE:JBL
37.1
35%
1.1
CN
Goertek Inc
SZSE:002241
33.1
25%
1.3
TW
FIH Mobile Ltd
F:FW3
774.5
N/A N/A
US
F
Fabrinet
SWB:FAN
26.5
29%
0.9
US
Sanmina Corp
NASDAQ:SANM
32.9
37%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KY
Fabrinet
NYSE:FN
Average EV/EBITDA: 30.2
40.3
28%
1.4
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
34.5
51%
0.7
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
12.7
19%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
16.9
11%
1.5
CA
Celestica Inc
TSX:CLS
34.8
37%
0.9
SG
Flex Ltd
NASDAQ:FLEX
12.6
13%
1
US
Jabil Inc
NYSE:JBL
11.8
13%
0.9
CN
Goertek Inc
SZSE:002241
33.7
45%
0.7
TW
FIH Mobile Ltd
F:FW3
99.7
N/A N/A
US
F
Fabrinet
SWB:FAN
20.9
28%
0.7
US
Sanmina Corp
NASDAQ:SANM
14.4
32%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KY
Fabrinet
NYSE:FN
Average EV/EBIT: 33.9
46.8
28%
1.7
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
34.5
47%
0.7
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
17.8
23%
0.8
CH
TE Connectivity Ltd
NYSE:TEL
21.1
14%
1.5
CA
Celestica Inc
TSX:CLS
41.6
43%
1
SG
Flex Ltd
NASDAQ:FLEX
17.9
17%
1.1
US
Jabil Inc
NYSE:JBL
17.3
15%
1.2
CN
Goertek Inc
SZSE:002241
33.7
25%
1.3
TW
FIH Mobile Ltd
F:FW3
99.7
N/A N/A
US
F
Fabrinet
SWB:FAN
24.3
28%
0.9
US
Sanmina Corp
NASDAQ:SANM
18.8
35%
0.5