F

FPT Corp
VN:FPT

Watchlist Manager
FPT Corp
VN:FPT
Watchlist
Price: 122 000 VND 1.24% Market Closed
Market Cap: 179.5T VND

Relative Value

The Relative Value of one FPT stock under the Base Case scenario is 276 295.16 VND. Compared to the current market price of 122 000 VND, FPT Corp is Undervalued by 56%.

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.

FPT Relative Value
Base Case
276 295.16 VND
Undervaluation 56%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
38
Median 3Y
6.2
Median 5Y
9.7
Industry
2.3
Forward
2.3
vs History
96
vs Industry
24
Median 3Y
54.9
Median 5Y
83.8
Industry
22.1
Forward
18.8
vs History
96
vs Industry
34
Median 3Y
35.7
Median 5Y
80.3
Industry
16.7
vs History
80
vs Industry
29
Median 3Y
51
Median 5Y
95.7
Industry
20.8
vs History
96
vs Industry
18
Median 3Y
12.9
Median 5Y
19.6
Industry
2.8
vs History
96
vs Industry
40
Median 3Y
6
Median 5Y
9.5
Industry
2.3
Forward
2.1
vs History
96
vs Industry
31
Median 3Y
15.6
Median 5Y
24.7
Industry
4.7
vs History
96
vs Industry
31
Median 3Y
29
Median 5Y
50.8
Industry
12.5
Forward
9.9
vs History
96
vs Industry
28
Median 3Y
36.8
Median 5Y
66.6
Industry
16
Forward
12.4
vs History
96
vs Industry
34
Median 3Y
34.4
Median 5Y
79.2
Industry
15.4
vs History
96
vs Industry
26
Median 3Y
79.9
Median 5Y
206.1
Industry
18.1
vs History
96
vs Industry
23
Median 3Y
9.7
Median 5Y
14
Industry
2.4

Multiples Across Competitors

FPT Competitors Multiples
FPT Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
FPT Corp
VN:FPT
179.5T VND 2.9 24.8 12.5 15.5
US
International Business Machines Corp
NYSE:IBM
230.7B USD 3.7 38.3 18.5 27.3
IE
Accenture PLC
NYSE:ACN
198.5B USD 3 25.8 15.5 18.8
IN
Tata Consultancy Services Ltd
NSE:TCS
12.8T INR 5.1 26.3 18.2 19.7
IN
Infosys Ltd
NSE:INFY
6.4T INR 4 23.2 16.2 18.4
IN
HCL Technologies Ltd
NSE:HCLTECH
4.2T INR 3.6 24.3 15.5 18.6
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
37.9B USD 1.9 16.9 10.2 12.1
JP
Fujitsu Ltd
TSE:6702
5.3T JPY 1.4 16.9 12.4 21.6
US
Gartner Inc
NYSE:IT
32.8B USD 5.2 26.2 24.3 28.6
IN
Wipro Ltd
NSE:WIPRO
2.8T INR 3.1 22.2 13.2 15.9
JP
NEC Corp
TSE:6701
4.3T JPY 1.3 23.2 10.4 17.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
F
FPT Corp
VN:FPT
Average EV/EBITDA: 15.2
12.5
22%
0.6
US
International Business Machines Corp
NYSE:IBM
18.5
11%
1.7
IE
Accenture PLC
NYSE:ACN
15.5
8%
1.9
IN
Tata Consultancy Services Ltd
NSE:TCS
18.2
9%
2
IN
Infosys Ltd
NSE:INFY
16.2
10%
1.6
IN
HCL Technologies Ltd
NSE:HCLTECH
15.5
10%
1.5
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
10.2
8%
1.3
JP
Fujitsu Ltd
TSE:6702
12.4
8%
1.5
US
Gartner Inc
NYSE:IT
24.3
13%
1.9
IN
Wipro Ltd
NSE:WIPRO
13.2
8%
1.6
JP
NEC Corp
TSE:6701
10.4
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
F
FPT Corp
VN:FPT
Average EV/EBIT: 19.4
15.5
16%
1
US
International Business Machines Corp
NYSE:IBM
27.3
13%
2.1
IE
Accenture PLC
NYSE:ACN
18.8
8%
2.4
IN
Tata Consultancy Services Ltd
NSE:TCS
19.7
9%
2.2
IN
Infosys Ltd
NSE:INFY
18.4
11%
1.7
IN
HCL Technologies Ltd
NSE:HCLTECH
18.6
11%
1.7
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
12.1
8%
1.5
JP
Fujitsu Ltd
TSE:6702
21.6
N/A N/A
US
Gartner Inc
NYSE:IT
28.6
13%
2.2
IN
Wipro Ltd
NSE:WIPRO
15.9
10%
1.6
JP
NEC Corp
TSE:6701
17.5
16%
1.1