T

Tasco JSC
VN:HUT

Watchlist Manager
Tasco JSC
VN:HUT
Watchlist
Price: 15 500 VND -2.52% Market Closed
Market Cap: 16.6T VND

Relative Value

The Relative Value of one HUT stock under the Base Case scenario is 20 606.67 VND. Compared to the current market price of 15 500 VND, Tasco JSC is Undervalued by 25%.

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.

HUT Relative Value
Base Case
20 606.67 VND
Undervaluation 25%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
62
Median 3Y
0.7
Median 5Y
2
Industry
1
vs History
66
vs Industry
4
Median 3Y
104.1
Median 5Y
73
Industry
15.9
vs History
23
vs Industry
16
Median 3Y
10.9
Median 5Y
9.5
Industry
9.1
vs History
50
vs Industry
41
Median 3Y
15.2
Median 5Y
9.6
Industry
14.9
vs History
57
vs Industry
30
Median 3Y
1.7
Median 5Y
1.7
Industry
1.3
vs History
77
vs Industry
60
Median 3Y
0.8
Median 5Y
6.4
Industry
1.2
vs History
80
vs Industry
35
Median 3Y
9.5
Median 5Y
22.3
Industry
5.6
vs History
74
vs Industry
2
Median 3Y
64.9
Median 5Y
52.3
Industry
10
vs History
74
vs Industry
2
Median 3Y
64.9
Median 5Y
52.3
Industry
12.8
vs History
39
vs Industry
14
Median 3Y
15.5
Median 5Y
16.3
Industry
10.5
vs History
14
vs Industry
11
Median 3Y
21.3
Median 5Y
21.3
Industry
13
vs History
39
vs Industry
50
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

HUT Competitors Multiples
Tasco 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
Tasco JSC
VN:HUT
16.6T VND 0.5 37.2 24.8 24.8
FR
Vinci SA
PAR:DG
67.7B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
63B USD 2.3 61.9 28.4 44.6
IN
Larsen & Toubro Ltd
NSE:LT
5.5T INR 2 33.8 21.3 25.1
IN
Larsen and Toubro Ltd
F:LTO
51.9B EUR 2 33.2 21 24.8
NL
Ferrovial SE
AEX:FER
40.9B EUR 4.5 12.6 37.9 56.7
ES
Ferrovial SA
MAD:FER
40.9B EUR 4.5 12.6 37.9 56.7
US
Comfort Systems USA Inc
NYSE:FIX
35.6B USD 4.3 42.5 27.9 31.4
DE
Hochtief AG
XETRA:HOT
26.7B EUR 0.7 31.3 13.7 20.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
214B CNY 0.1 4.9 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
28.9B USD 1.8 25.6 16.6 18.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
T
Tasco JSC
VN:HUT
Average EV/EBITDA: 22.4
24.8
N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
28.4
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.3
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
21
18%
1.2
NL
Ferrovial SE
AEX:FER
37.9
9%
4.2
ES
Ferrovial SA
MAD:FER
37.9
9%
4.2
US
Comfort Systems USA Inc
NYSE:FIX
27.9
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
13.7
5%
2.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.6
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
T
Tasco JSC
VN:HUT
Average EV/EBIT: 29.4
24.8
N/A N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
44.6
23%
1.9
IN
Larsen & Toubro Ltd
NSE:LT
25.1
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.8
21%
1.2
NL
Ferrovial SE
AEX:FER
56.7
13%
4.4
ES
Ferrovial SA
MAD:FER
56.7
13%
4.4
US
Comfort Systems USA Inc
NYSE:FIX
31.4
26%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.2
6%
3.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
US
EMCOR Group Inc
NYSE:EME
18.5
11%
1.7