F

Frontken Corporation Bhd
KLSE:FRONTKN

Watchlist Manager
Frontken Corporation Bhd
KLSE:FRONTKN
Watchlist
Price: 3.48 MYR 2.65% Market Closed
Market Cap: 5.5B MYR

Relative Value

The Relative Value of one FRONTKN stock under the Base Case scenario is hidden MYR. Compared to the current market price of 3.48 MYR, Frontken Corporation Bhd is hidden .

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.

FRONTKN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
6
Median 3Y
9.9
Median 5Y
10
Industry
1.1
Forward
7.5
vs History
76
vs Industry
9
Median 3Y
43
Median 5Y
43.9
Industry
15.5
Forward
30.4
vs History
63
vs Industry
9
Median 3Y
35.5
Median 5Y
35.3
Industry
9
vs History
77
vs Industry
11
Median 3Y
48.5
Median 5Y
47.3
Industry
15.4
vs History
87
vs Industry
5
Median 3Y
8.6
Median 5Y
8.8
Industry
1.5
vs History
76
vs Industry
7
Median 3Y
9.2
Median 5Y
9.3
Industry
1.4
Forward
6.9
vs History
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
4.1
vs History
84
vs Industry
10
Median 3Y
24.5
Median 5Y
24.8
Industry
8
Forward
18.4
vs History
84
vs Industry
12
Median 3Y
27.3
Median 5Y
27.8
Industry
11.4
Forward
19.5
vs History
66
vs Industry
10
Median 3Y
32.6
Median 5Y
32.6
Industry
9.5
vs History
79
vs Industry
9
Median 3Y
43.8
Median 5Y
42.1
Industry
12.6
vs History
52
vs Industry
2
Median 3Y
10.7
Median 5Y
11.1
Industry
1.1

Multiples Across Competitors

FRONTKN Competitors Multiples
Frontken Corporation Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Frontken Corporation Bhd
KLSE:FRONTKN
5.5B MYR 9.7 40.2 22.8 25.2
US
Cintas Corp
NASDAQ:CTAS
84.1B USD 8.3 47.5 30.7 37.2
US
Copart Inc
NASDAQ:CPRT
58.7B USD 13 40.3 29.8 33.7
AU
Brambles Ltd
ASX:BXB
28.9B AUD 2.8 22.1 15.4 15.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.4B CAD 4.3 49.1 14.8 26
US
Aurora Innovation Inc
NASDAQ:AUR
11.8B USD 0 -16.2 -13.5 -13.2
FR
Spie SA
PAR:SPIE
6.8B EUR 0.7 30.6 10.2 17.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
601.5B INR 13.2 48.5 37.6 39.1
FR
Elis SA
PAR:ELIS
5.3B EUR 1.2 15.6 5.1 13.2
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.1 12.4 15.6
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
Average EV/EBITDA: 19.3
22.8
16%
1.4
US
Cintas Corp
NASDAQ:CTAS
30.7
11%
2.8
US
Copart Inc
NASDAQ:CPRT
29.8
14%
2.1
AU
Brambles Ltd
ASX:BXB
15.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.8
3%
4.9
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.5 N/A N/A
FR
Spie SA
PAR:SPIE
10.2
14%
0.7
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.6
15%
2.5
FR
Elis SA
PAR:ELIS
5.1
6%
0.9
US
I
IAA Inc
F:3NI
12.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
Average EV/EBIT: 24.4
25.2
19%
1.3
US
Cintas Corp
NASDAQ:CTAS
37.2
12%
3.1
US
Copart Inc
NASDAQ:CPRT
33.7
14%
2.4
AU
Brambles Ltd
ASX:BXB
15.4
8%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.2 N/A N/A
FR
Spie SA
PAR:SPIE
17.4
18%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.1
15%
2.6
FR
Elis SA
PAR:ELIS
13.2
11%
1.2
US
I
IAA Inc
F:3NI
15.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2