Dai Thien Loc Corp banner
D

Dai Thien Loc Corp
VN:DTL

Watchlist Manager
Dai Thien Loc Corp
VN:DTL
Watchlist
Price: 12 100 VND -1.63% Market Closed
Market Cap: ₫733.6B

Relative Value

The Relative Value of one DTL stock under the Base Case scenario is hidden VND. Compared to the current market price of 12 100 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
733.6B VND 0.4 -7.7 -47.2 -10.7
ZA
Kumba Iron Ore Ltd
JSE:KIO
123.6B ZAR 1.8 8.4 4.8 4.8
BR
Vale SA
BOVESPA:VALE3
368.8B BRL 1.7 12.2 5.7 7.3
AU
Fortescue Metals Group Ltd
ASX:FMG
65.1B AUD 2.9 13.4 8.9 8.9
AU
Fortescue Ltd
XMUN:FVJ
38.9B EUR 2.9 13.6 9 9
US
Nucor Corp
NYSE:NUE
42.7B USD 1.3 26 11.8 18.7
LU
ArcelorMittal SA
AEX:MT
38.2B EUR 0.8 17.7 8.2 15.9
IN
JSW Steel Ltd
NSE:JSWSTEEL
3T INR 1.7 40.5 13.6 21.1
US
Steel Dynamics Inc
NASDAQ:STLD
28.1B USD 1.5 23.7 15.5 21.3
IN
Tata Steel Ltd
NSE:TATASTEEL
2.4T INR 1.1 36.4 10.7 17.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
155.1B CNY 0.5 16.4 13.5 13.5
P/E Multiple
Earnings Growth PEG
VN
D
Dai Thien Loc Corp
VN:DTL
Average P/E: 20.8
Negative Multiple: -7.7
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
8.4
-10%
N/A
BR
Vale SA
BOVESPA:VALE3
12.2
15%
0.8
AU
Fortescue Metals Group Ltd
ASX:FMG
13.4
-5%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
13.6
-5%
N/A
US
Nucor Corp
NYSE:NUE
26
15%
1.7
LU
ArcelorMittal SA
AEX:MT
17.7
52%
0.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
40.5
74%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
23.7
26%
0.9
IN
Tata Steel Ltd
NSE:TATASTEEL
36.4
79%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
25%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
D
Dai Thien Loc Corp
VN:DTL
Average EV/EBITDA: 10.2
Negative Multiple: -47.2
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
4.8
6%
0.8
BR
Vale SA
BOVESPA:VALE3
5.7
7%
0.8
AU
Fortescue Metals Group Ltd
ASX:FMG
8.9
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9
10%
0.9
US
Nucor Corp
NYSE:NUE
11.8
10%
1.2
LU
ArcelorMittal SA
AEX:MT
8.2
13%
0.6
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.6
24%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
15.5
23%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
10.7
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.5
59%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
D
Dai Thien Loc Corp
VN:DTL
Average EV/EBIT: 13.8
Negative Multiple: -10.7
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
4.8
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
7.3
5%
1.5
AU
Fortescue Metals Group Ltd
ASX:FMG
8.9
-7%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
9
-7%
N/A
US
Nucor Corp
NYSE:NUE
18.7
13%
1.4
LU
ArcelorMittal SA
AEX:MT
15.9
16%
1
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.1
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
21.3
N/A N/A
IN
Tata Steel Ltd
NSE:TATASTEEL
17.2
29%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.5
24%
0.6