F

FPT Digital Retail JSC
VN:FRT

Watchlist Manager
FPT Digital Retail JSC
VN:FRT
Watchlist
Price: 143 000 VND 0.28% Market Closed
Market Cap: 24.4T VND

Relative Value

The Relative Value of one FRT stock under the Base Case scenario is hidden VND. Compared to the current market price of 143 000 VND, FPT Digital Retail JSC 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.

FRT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
39
Median 3Y
0.5
Median 5Y
0.3
Industry
0.6
Forward
0.5
vs History
30
vs Industry
1
Median 3Y
15.7
Median 5Y
16.8
Industry
16.8
Forward
36.4
vs History
17
vs Industry
Median 3Y
-4.4
Median 5Y
-4
Industry
8.5
vs History
26
vs Industry
15
Median 3Y
9.6
Median 5Y
0.9
Industry
17.5
vs History
33
vs Industry
3
Median 3Y
8.2
Median 5Y
4.5
Industry
1.7
vs History
34
vs Industry
38
Median 3Y
0.6
Median 5Y
0.4
Industry
0.7
Forward
0.5
vs History
42
vs Industry
24
Median 3Y
3.2
Median 5Y
2.7
Industry
2.3
vs History
66
vs Industry
6
Median 3Y
27.3
Median 5Y
22.3
Industry
8.5
Forward
17
vs History
50
vs Industry
5
Median 3Y
27.6
Median 5Y
25
Industry
13.1
Forward
21.5
vs History
22
vs Industry
Median 3Y
-6.7
Median 5Y
-5.9
Industry
10.1
vs History
7
vs Industry
Median 3Y
-8.1
Median 5Y
-7.3
Industry
14.2
vs History
15
vs Industry
11
Median 3Y
2.9
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

FRT Competitors Multiples
FPT Digital Retail JSC 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
FPT Digital Retail JSC
VN:FRT
24.4T VND 0.5 39.5 18 24.2
US
Best Buy Co Inc
NYSE:BBY
15B USD 0.4 23.3 5.9 8.8
JP
Hikari Tsushin Inc
TSE:9435
1.9T JPY 2.7 19 18.7 21.4
US
GameStop Corp
NYSE:GME
10.3B USD 2.7 24.5 23.3 25.5
AU
JB Hi-Fi Ltd
ASX:JBH
10.2B AUD 1 22 14.7 14.7
VN
Mobile World Investment Corp
VN:MWG
121.1T VND 0.9 25 14.1 21.1
JP
Yamada Holdings Co Ltd
TSE:9831
413.1B JPY 0.3 15.3 9.5 15.7
DE
Ceconomy AG
XETRA:CEC
2.1B EUR 0.1 710.8 3.1 10.8
CN
Suning.Com Co Ltd
SZSE:002024
15.8B CNY 0.3 187 95.8 95.8
JP
Nojima Corp
TSE:7419
337.8B JPY 0.4 9.3 3.9 5.6
UK
Currys PLC
LSE:CURY
1.5B GBP 0.2 14.3 4.2 9.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
F
FPT Digital Retail JSC
VN:FRT
Average EV/EBITDA: 19.2
18
35%
0.5
US
Best Buy Co Inc
NYSE:BBY
5.9
3%
2
JP
Hikari Tsushin Inc
TSE:9435
18.7
9%
2.1
US
GameStop Corp
NYSE:GME
23.3
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.7
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
14.1
16%
0.9
JP
Yamada Holdings Co Ltd
TSE:9831
9.5
4%
2.4
DE
Ceconomy AG
XETRA:CEC
3.1
14%
0.2
CN
Suning.Com Co Ltd
SZSE:002024
95.8
54%
1.8
JP
Nojima Corp
TSE:7419
3.9
N/A N/A
UK
Currys PLC
LSE:CURY
4.2
2%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
F
FPT Digital Retail JSC
VN:FRT
Average EV/EBIT: 23
24.2
49%
0.5
US
Best Buy Co Inc
NYSE:BBY
8.8
5%
1.8
JP
Hikari Tsushin Inc
TSE:9435
21.4
N/A N/A
US
GameStop Corp
NYSE:GME
25.5
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.7
7%
2.1
VN
M
Mobile World Investment Corp
VN:MWG
21.1
30%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
15.7
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.8
41%
0.3
CN
Suning.Com Co Ltd
SZSE:002024
95.8
41%
2.3
JP
Nojima Corp
TSE:7419
5.6
N/A N/A
UK
Currys PLC
LSE:CURY
9.5
6%
1.6