X

X20 JSC
VN:X20

Watchlist Manager
X20 JSC
VN:X20
Watchlist
Price: 12 500 VND Market Closed
Market Cap: ₫215.6B

Relative Value

The Relative Value of one X20 stock under the Base Case scenario is 21 604.43 VND. Compared to the current market price of 12 500 VND, X20 JSC is Undervalued by 42%.

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.

X20 Relative Value
Base Case
21 604.43 VND
Undervaluation 42%
Relative Value
Price
X
Worst Case
Base Case
Best Case

Multiples Across Competitors

X20 Competitors Multiples
X20 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
X20 JSC
VN:X20
215.6B VND 0.2 4.5 1.2 2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
291.8B EUR 3.5 26.6 12.1 17.5
FR
Hermes International SCA
PAR:RMS
223.7B EUR 14.3 50.2 29.2 33.4
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
118.7B EUR 4.3 49.6 18.8 35.6
FR
Christian Dior SE
PAR:CDI
99.3B EUR 1.2 21.7 4.6 6.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
90.2B CHF 4.4 23.6 22 22
FR
Kering SA
PAR:KER
33.6B EUR 2.1 46.2 11.8 26.4
IN
Titan Company Ltd
NSE:TITAN
3.6T INR 5.2 86.1 53.6 59.9
DE
Adidas AG
XETRA:ADS
26.2B EUR 1.1 21.5 9.2 14.7
CN
ANTA Sports Products Ltd
HKEX:2020
217.8B HKD 2.6 13.1 9.4 9.4
P/E Multiple
Earnings Growth PEG
VN
X
X20 JSC
VN:X20
Average P/E: 34.3
4.5
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
26.6
4%
6.7
FR
Hermes International SCA
PAR:RMS
50.2
8%
6.3
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
49.6
22%
2.3
FR
Christian Dior SE
PAR:CDI
21.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
23.6
17%
1.4
FR
Kering SA
PAR:KER
46.2
9%
5.1
IN
Titan Company Ltd
NSE:TITAN
86.1
29%
3
DE
Adidas AG
XETRA:ADS
21.5
44%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
13.1
3%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
X
X20 JSC
VN:X20
Average EV/EBITDA: 17.2
1.2
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.1
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.2
7%
4.2
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
18.8
10%
1.9
FR
Christian Dior SE
PAR:CDI
4.6
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
22
8%
2.7
FR
Kering SA
PAR:KER
11.8
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
53.6
25%
2.1
DE
Adidas AG
XETRA:ADS
9.2
21%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.4
8%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
X
X20 JSC
VN:X20
Average EV/EBIT: 22.8
2
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
17.5
4%
4.4
FR
Hermes International SCA
PAR:RMS
33.4
7%
4.8
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
35.6
18%
2
FR
Christian Dior SE
PAR:CDI
6.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
22
10%
2.2
FR
Kering SA
PAR:KER
26.4
1%
26.4
IN
Titan Company Ltd
NSE:TITAN
59.9
26%
2.3
DE
Adidas AG
XETRA:ADS
14.7
35%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.4
11%
0.9