D

Dai Thien Loc Corp
VN:DTL

Watchlist Manager
Dai Thien Loc Corp
VN:DTL
Watchlist
Price: 12 750 VND -3.41% Market Closed
Market Cap: ₫773B

Relative Value

The Relative Value of one DTL stock under the Base Case scenario is hidden VND. Compared to the current market price of 12 750 VND, Dai Thien Loc Corp is hidden .

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.

DTL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

DTL Competitors Multiples
Dai Thien Loc Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Dai Thien Loc Corp
VN:DTL
773B VND 0.4 -8.1 -49.6 -11.3
BR
Vale SA
BOVESPA:VALE3
365.5B BRL 1.7 12 5.5 7.2
AU
Fortescue Ltd
XMUN:FVJ
38.1B EUR 2.9 13.2 10.4 10.4
AU
Fortescue Metals Group Ltd
ASX:FMG
64.1B AUD 2.8 13 5.9 5.9
LU
ArcelorMittal SA
AEX:MT
35.1B EUR 0.7 16.2 8.9 17.2
US
Nucor Corp
NYSE:NUE
40.7B USD 1.3 24.8 11.3 17.9
IN
JSW Steel Ltd
NSE:JSWSTEEL
3T INR 1.7 39.8 13.5 20.9
IN
Tata Steel Ltd
NSE:TATASTEEL
2.4T INR 1.1 35.5 10.5 17
US
Steel Dynamics Inc
NASDAQ:STLD
26.2B USD 1.5 22.3 14.7 20.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
160.5B CNY 0.5 17.1 14 14
JP
Nippon Steel Corp
TSE:5401
3.4T JPY 0.4 -525.8 6.7 13.2
P/E Multiple
Earnings Growth PEG
VN
D
Dai Thien Loc Corp
VN:DTL
Average P/E: 21.5
Negative Multiple: -8.1
N/A N/A
BR
Vale SA
BOVESPA:VALE3
12
15%
0.8
AU
F
Fortescue Ltd
XMUN:FVJ
13.2
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
13
-5%
N/A
LU
ArcelorMittal SA
AEX:MT
16.2
52%
0.3
US
Nucor Corp
NYSE:NUE
24.8
15%
1.7
IN
JSW Steel Ltd
NSE:JSWSTEEL
39.8
74%
0.5
IN
Tata Steel Ltd
NSE:TATASTEEL
35.5
79%
0.4
US
Steel Dynamics Inc
NASDAQ:STLD
22.3
26%
0.9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
17.1
25%
0.7
JP
Nippon Steel Corp
TSE:5401
Negative Multiple: -525.8
6%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
D
Dai Thien Loc Corp
VN:DTL
Average EV/EBITDA: 10.1
Negative Multiple: -49.6
N/A N/A
BR
Vale SA
BOVESPA:VALE3
5.5
7%
0.8
AU
F
Fortescue Ltd
XMUN:FVJ
10.4
10%
1
AU
Fortescue Metals Group Ltd
ASX:FMG
5.9
10%
0.6
LU
ArcelorMittal SA
AEX:MT
8.9
13%
0.7
US
Nucor Corp
NYSE:NUE
11.3
10%
1.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.5
24%
0.6
IN
Tata Steel Ltd
NSE:TATASTEEL
10.5
20%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.7
23%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14
59%
0.2
JP
Nippon Steel Corp
TSE:5401
6.7
12%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
D
Dai Thien Loc Corp
VN:DTL
Average EV/EBIT: 14.4
Negative Multiple: -11.3
N/A N/A
BR
Vale SA
BOVESPA:VALE3
7.2
6%
1.2
AU
F
Fortescue Ltd
XMUN:FVJ
10.4
-7%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.9
-7%
N/A
LU
ArcelorMittal SA
AEX:MT
17.2
16%
1.1
US
Nucor Corp
NYSE:NUE
17.9
13%
1.4
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.9
37%
0.6
IN
Tata Steel Ltd
NSE:TATASTEEL
17
29%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
20.2
N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14
24%
0.6
JP
Nippon Steel Corp
TSE:5401
13.2
N/A N/A