L

Lilama 45.3 JSC
VN:L43

Watchlist Manager
Lilama 45.3 JSC
VN:L43
Watchlist
Price: 1 800 VND -5.26% Market Closed
Market Cap: ₫9.5B

Relative Value

The Relative Value of one L43 stock under the Base Case scenario is 2 524.15 VND. Compared to the current market price of 1 800 VND, Lilama 45.3 JSC is Undervalued by 29%.

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.

L43 Relative Value
Base Case
2 524.15 VND
Undervaluation 29%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Multiples Across Competitors

L43 Competitors Multiples
Lilama 45.3 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
Lilama 45.3 JSC
VN:L43
9.5B VND 0.8 -1.4 -45.5 -45.5
FR
Vinci SA
PAR:DG
65.6B EUR 0.9 13.8 6.5 9.5
US
Quanta Services Inc
NYSE:PWR
70.2B USD 2.6 69.1 31.4 49.4
IN
Larsen & Toubro Ltd
NSE:LT
5.1T INR 1.9 31.4 19.9 23.5
IN
Larsen and Toubro Ltd
F:LTO
46.1B EUR 1.8 30.2 2 067.6 2 441.6
ES
Ferrovial SA
MAD:FER
41.1B EUR 4.5 12.7 39.1 58.5
NL
Ferrovial SE
AEX:FER
40.7B EUR 4.5 12.7 39 58.3
US
Comfort Systems USA Inc
NYSE:FIX
39.8B USD 4.8 47.4 31.2 35.1
DE
Hochtief AG
XETRA:HOT
27.2B EUR 0.7 32.3 14.1 20.8
US
EMCOR Group Inc
NYSE:EME
31.3B USD 1.9 27.9 18.1 20.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
210.7B CNY 0.1 4.8 10.8 10.8
P/E Multiple
Earnings Growth PEG
VN
L
Lilama 45.3 JSC
VN:L43
Average P/E: 28.2
Negative Multiple: -1.4
N/A N/A
FR
Vinci SA
PAR:DG
13.8
8%
1.7
US
Quanta Services Inc
NYSE:PWR
69.1
34%
2
IN
Larsen & Toubro Ltd
NSE:LT
31.4
21%
1.5
IN
Larsen and Toubro Ltd
F:LTO
30.2
21%
1.4
ES
Ferrovial SA
MAD:FER
12.7
-34%
N/A
NL
Ferrovial SE
AEX:FER
12.7
-34%
N/A
US
Comfort Systems USA Inc
NYSE:FIX
47.4
34%
1.4
DE
H
Hochtief AG
XETRA:HOT
32.3
15%
2.2
US
EMCOR Group Inc
NYSE:EME
27.9
11%
2.5
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
4.8
4%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
L
Lilama 45.3 JSC
VN:L43
Average EV/EBITDA: 227.8
Negative Multiple: -45.5
N/A N/A
FR
Vinci SA
PAR:DG
6.5
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.4
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
19.9
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 067.6
18%
114.9
ES
Ferrovial SA
MAD:FER
39.1
9%
4.3
NL
Ferrovial SE
AEX:FER
39
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
31.2
25%
1.2
DE
H
Hochtief AG
XETRA:HOT
14.1
5%
2.8
US
EMCOR Group Inc
NYSE:EME
18.1
11%
1.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
L
Lilama 45.3 JSC
VN:L43
Average EV/EBIT: 272.8
Negative Multiple: -45.5
N/A N/A
FR
Vinci SA
PAR:DG
9.5
7%
1.4
US
Quanta Services Inc
NYSE:PWR
49.4
24%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
23.5
21%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 441.6
21%
116.3
ES
Ferrovial SA
MAD:FER
58.5
12%
4.9
NL
Ferrovial SE
AEX:FER
58.3
12%
4.9
US
Comfort Systems USA Inc
NYSE:FIX
35.1
29%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.8
6%
3.5
US
EMCOR Group Inc
NYSE:EME
20.2
11%
1.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5