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
66.4B EUR 0.9 13.9 6.5 9.5
US
Quanta Services Inc
NYSE:PWR
71.2B USD 2.6 70.2 31.9 50.2
IN
Larsen & Toubro Ltd
NSE:LT
5.2T INR 1.9 31.7 20.1 23.7
IN
Larsen and Toubro Ltd
F:LTO
47.9B EUR 1.9 31.4 2 142.7 2 530.2
NL
Ferrovial SE
AEX:FER
40.9B EUR 4.4 12.5 38.7 57.9
ES
Ferrovial SA
MAD:FER
40.9B EUR 4.4 12.5 38.7 57.9
US
Comfort Systems USA Inc
NYSE:FIX
40.8B USD 4.9 48.9 32.1 36.1
DE
Hochtief AG
XETRA:HOT
26.6B EUR 0.7 31.1 13.6 20.1
US
EMCOR Group Inc
NYSE:EME
32.1B USD 2 28.4 18.5 20.6
CN
China State Construction Engineering Corp Ltd
SSE:601668
208.3B CNY 0.1 4.7 10.7 10.7
P/E Multiple
Earnings Growth PEG
VN
L
Lilama 45.3 JSC
VN:L43
Average P/E: 28.5
Negative Multiple: -1.4
N/A N/A
FR
Vinci SA
PAR:DG
13.9
8%
1.7
US
Quanta Services Inc
NYSE:PWR
70.2
34%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
31.7
21%
1.5
IN
Larsen and Toubro Ltd
F:LTO
31.4
21%
1.5
NL
Ferrovial SE
AEX:FER
12.5
-34%
N/A
ES
Ferrovial SA
MAD:FER
12.5
-34%
N/A
US
Comfort Systems USA Inc
NYSE:FIX
48.9
34%
1.4
DE
H
Hochtief AG
XETRA:HOT
31.1
15%
2.1
US
EMCOR Group Inc
NYSE:EME
28.4
11%
2.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
4.7
4%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
L
Lilama 45.3 JSC
VN:L43
Average EV/EBITDA: 235.4
Negative Multiple: -45.5
N/A N/A
FR
Vinci SA
PAR:DG
6.5
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.9
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
20.1
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 142.7
18%
119
NL
Ferrovial SE
AEX:FER
38.7
9%
4.3
ES
Ferrovial SA
MAD:FER
38.7
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
32.1
25%
1.3
DE
H
Hochtief AG
XETRA:HOT
13.6
5%
2.7
US
EMCOR Group Inc
NYSE:EME
18.5
11%
1.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
L
Lilama 45.3 JSC
VN:L43
Average EV/EBIT: 281.7
Negative Multiple: -45.5
N/A N/A
FR
Vinci SA
PAR:DG
9.5
7%
1.4
US
Quanta Services Inc
NYSE:PWR
50.2
24%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
23.7
21%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 530.2
21%
120.5
NL
Ferrovial SE
AEX:FER
57.9
12%
4.8
ES
Ferrovial SA
MAD:FER
57.9
12%
4.8
US
Comfort Systems USA Inc
NYSE:FIX
36.1
29%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.1
6%
3.4
US
EMCOR Group Inc
NYSE:EME
20.6
11%
1.9
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
7%
1.5