Fortescue Ltd banner
F

Fortescue Ltd
XMUN:FVJ

Watchlist Manager
Fortescue Ltd
XMUN:FVJ
Watchlist
Price: 12.686 EUR -2.58% Market Closed
Market Cap: €39.1B

Relative Value

The Relative Value of one FVJ stock under the Base Case scenario is 10.03 EUR. Compared to the current market price of 12.686 EUR, Fortescue Ltd is Overvalued by 21%.

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.

FVJ Relative Value
Base Case
10.03 EUR
Overvaluation 21%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Multiples Across Competitors

FVJ Competitors Multiples
Fortescue Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Fortescue Ltd
XMUN:FVJ
39B EUR 3 13.6 9.1 9.1
ZA
Kumba Iron Ore Ltd
JSE:KIO
122.9B ZAR 1.8 8.4 4.8 4.8
BR
Vale SA
BOVESPA:VALE3
370.2B BRL 1.7 12.3 5.7 7.3
LU
ArcelorMittal SA
AEX:MT
39.8B EUR 0.8 15 8.6 17.7
AU
Fortescue Metals Group Ltd
ASX:FMG
65.2B AUD 2.9 13.4 8.9 8.9
US
Nucor Corp
NYSE:NUE
41.7B USD 1.3 25.4 11.6 18.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
3T INR 1.7 40.6 13.7 21.1
US
Steel Dynamics Inc
NASDAQ:STLD
27.9B USD 1.5 23.6 15.5 21.2
IN
Tata Steel Ltd
NSE:TATASTEEL
2.5T INR 1.1 27.7 10.3 16
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
155.1B CNY 0.5 16.4 13.5 13.5
JP
Nippon Steel Corp
TSE:5401
3.4T JPY 0.4 -521 6.7 13.2
P/E Multiple
Earnings Growth PEG
AU
F
Fortescue Ltd
XMUN:FVJ
Average P/E: 19.6
13.6
-5%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
8.4
-10%
N/A
BR
Vale SA
BOVESPA:VALE3
12.3
15%
0.8
LU
ArcelorMittal SA
AEX:MT
15
N/A N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
13.4
-5%
N/A
US
Nucor Corp
NYSE:NUE
25.4
15%
1.7
IN
JSW Steel Ltd
NSE:JSWSTEEL
40.6
74%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
23.6
24%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
27.7
79%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
25%
0.7
JP
Nippon Steel Corp
TSE:5401
Negative Multiple: -521
6%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
F
Fortescue Ltd
XMUN:FVJ
Average EV/EBITDA: 9.8
9.1
10%
0.9
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
4.8
6%
0.8
BR
Vale SA
BOVESPA:VALE3
5.7
7%
0.8
LU
ArcelorMittal SA
AEX:MT
8.6
16%
0.5
AU
Fortescue Metals Group Ltd
ASX:FMG
8.9
10%
0.9
US
Nucor Corp
NYSE:NUE
11.6
10%
1.2
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.7
24%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
15.5
23%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
10.3
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.5
59%
0.2
JP
Nippon Steel Corp
TSE:5401
6.7
12%
0.6