Firan Technology Group Corp
TSX:FTG

Watchlist Manager
Firan Technology Group Corp Logo
Firan Technology Group Corp
TSX:FTG
Watchlist
Price: 11.15 CAD -2.87% Market Closed
Market Cap: 281.3m CAD

Relative Value

The Relative Value of one FTG stock under the Base Case scenario is 10.38 CAD. Compared to the current market price of 11.15 CAD, Firan Technology Group Corp is Overvalued by 7%.

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.

FTG Relative Value
Base Case
10.38 CAD
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8
Forward
1.4
vs History
36
vs Industry
40
Median 3Y
14.2
Median 5Y
16.4
Industry
23.4
Forward
21.6
vs History
1
vs Industry
39
Median 3Y
8.3
Median 5Y
7.5
Industry
15.7
vs History
25
vs Industry
11
Median 3Y
18.7
Median 5Y
14.7
Industry
21.4
vs History
1
vs Industry
33
Median 3Y
1.7
Median 5Y
1.4
Industry
2.1
vs History
1
vs Industry
53
Median 3Y
1
Median 5Y
0.7
Industry
1.9
Forward
1.6
vs History
1
vs Industry
55
Median 3Y
3.5
Median 5Y
3
Industry
7.6
vs History
1
vs Industry
47
Median 3Y
6.7
Median 5Y
6.2
Industry
14.9
Forward
9.3
vs History
28
vs Industry
42
Median 3Y
11.4
Median 5Y
11.2
Industry
18.9
vs History
1
vs Industry
35
Median 3Y
10.3
Median 5Y
6.7
Industry
15.2
vs History
33
vs Industry
18
Median 3Y
26
Median 5Y
14.2
Industry
17.8
vs History
1
vs Industry
36
Median 3Y
1.4
Median 5Y
1.2
Industry
1.7

Multiples Across Competitors

FTG Competitors Multiples
Firan Technology Group Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Firan Technology Group Corp
TSX:FTG
280.7m CAD 1.6 20.3 10.1 14.7
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
2.3T TWD 0.3 13.3 6.6 9.4
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
538.6B CNY 0.8 22.2 18.3 18.3
CH
TE Connectivity Ltd
NYSE:TEL
53.2B USD 3.3 38.3 13.9 17.6
US
Jabil Inc
NYSE:JBL
24B USD 0.8 41.7 11.9 18.7
SG
Flex Ltd
NASDAQ:FLEX
20B USD 0.8 23.9 11.3 16.1
CA
Celestica Inc
TSX:CLS
25.4B CAD 1.8 43.8 25.7 31.9
TW
FIH Mobile Ltd
F:FW3
11.3B EUR 2.3 -645.8 76.3 656.5
KY
Fabrinet
NYSE:FN
11.1B USD 3.4 34.1 28.2 32.9
CN
Goertek Inc
SZSE:002241
78.3B CNY 0.8 28.4 28.6 28.6
US
Fabrinet
SWB:FAN
5.9B EUR 2.1 20.8 16.2 18.9
P/E Multiple
Earnings Growth PEG
CA
Firan Technology Group Corp
TSX:FTG
Average P/E: 28.7
20.3
14%
1.4
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
13.3
19%
0.7
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
22.2
20%
1.1
CH
TE Connectivity Ltd
NYSE:TEL
38.3
-2%
N/A
US
Jabil Inc
NYSE:JBL
41.7
-1%
N/A
SG
Flex Ltd
NASDAQ:FLEX
23.9
16%
1.5
CA
Celestica Inc
TSX:CLS
43.8
24%
1.8
TW
FIH Mobile Ltd
F:FW3
Negative Multiple: -645.8 N/A N/A
KY
Fabrinet
NYSE:FN
34.1
19%
1.8
CN
Goertek Inc
SZSE:002241
28.4
23%
1.2
US
F
Fabrinet
SWB:FAN
20.8
19%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Firan Technology Group Corp
TSX:FTG
Average EV/EBITDA: 22.4
10.1
13%
0.8
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
6.6
17%
0.4
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
18.3
26%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
13.9
7%
2
US
Jabil Inc
NYSE:JBL
11.9
5%
2.4
SG
Flex Ltd
NASDAQ:FLEX
11.3
9%
1.3
CA
Celestica Inc
TSX:CLS
25.7
17%
1.5
TW
FIH Mobile Ltd
F:FW3
76.3
N/A N/A
KY
Fabrinet
NYSE:FN
28.2
19%
1.5
CN
Goertek Inc
SZSE:002241
28.6
38%
0.8
US
F
Fabrinet
SWB:FAN
16.2
19%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Firan Technology Group Corp
TSX:FTG
Average EV/EBIT: 78.5
14.7
N/A N/A
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
9.4
18%
0.5
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
18.3
21%
0.9
CH
TE Connectivity Ltd
NYSE:TEL
17.6
8%
2.2
US
Jabil Inc
NYSE:JBL
18.7
8%
2.3
SG
Flex Ltd
NASDAQ:FLEX
16.1
N/A N/A
CA
Celestica Inc
TSX:CLS
31.9
22%
1.5
TW
FIH Mobile Ltd
F:FW3
656.5
N/A N/A
KY
Fabrinet
NYSE:FN
32.9
19%
1.7
CN
Goertek Inc
SZSE:002241
28.6
13%
2.2
US
F
Fabrinet
SWB:FAN
18.9
19%
1