I

Idico Corporation JSC
VN:IDC

Watchlist Manager
Idico Corporation JSC
VN:IDC
Watchlist
Price: 56 000 VND -0.36%
Market Cap: 18.5T VND
Have any thoughts about
Idico Corporation JSC?
Write Note

Relative Value

The Relative Value of one IDC stock under the Base Case scenario is 79 900.15 VND. Compared to the current market price of 56 000 VND, Idico Corporation JSC is Undervalued by 30%.

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.

IDC Relative Value
Base Case
79 900.15 VND
Undervaluation 30%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
17
Median 3Y
2.4
Median 5Y
2
Industry
0.8
Forward
2.1
vs History
84
vs Industry
49
Median 3Y
10.8
Median 5Y
13.4
Industry
15.3
Forward
9.5
vs History
95
vs Industry
43
Median 3Y
6.9
Median 5Y
7.3
Industry
8.9
vs History
69
vs Industry
33
Median 3Y
11.1
Median 5Y
10
Industry
13.1
vs History
36
vs Industry
11
Median 3Y
3.6
Median 5Y
2.8
Industry
1.2
vs History
55
vs Industry
19
Median 3Y
2.5
Median 5Y
2
Industry
1
Forward
2.1
vs History
85
vs Industry
33
Median 3Y
6.6
Median 5Y
6.7
Industry
5.2
vs History
87
vs Industry
46
Median 3Y
7.6
Median 5Y
8.5
Industry
9.7
Forward
4.4
vs History
87
vs Industry
51
Median 3Y
7.6
Median 5Y
8.5
Industry
12.4
Forward
5.9
vs History
98
vs Industry
45
Median 3Y
7.4
Median 5Y
8
Industry
10.1
vs History
60
vs Industry
35
Median 3Y
8
Median 5Y
6.6
Industry
12.6
vs History
34
vs Industry
24
Median 3Y
1.2
Median 5Y
1
Industry
0.8

Multiples Across Competitors

IDC Competitors Multiples
Idico Corporation 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
Idico Corporation JSC
VN:IDC
18.5T VND 2 8.4 5.8 5.8
IN
Larsen and Toubro Ltd
F:LTO
56.9B EUR 2.1 37.3 21.4 25.5
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2.1 37 21.3 25.3
FR
Vinci SA
PAR:DG
56B EUR 0.8 12.2 6.2 9.1
US
Quanta Services Inc
NYSE:PWR
48.1B USD 2.1 59.4 27.2 43.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
253.5B CNY 0.1 5 7.4 7.4
ES
Ferrovial SA
MAD:FER
29.5B EUR 3.3 39.1 31.2 48
NL
Ferrovial SE
AEX:FER
29.4B EUR 3.3 38.9 31.1 47.8
CA
WSP Global Inc
TSX:WSP
31.7B CAD 2.1 49.2 16.6 26
US
EMCOR Group Inc
NYSE:EME
21.3B USD 1.5 23 14.8 16.3
CN
China Railway Group Ltd
SSE:601390
142.5B CNY 0.1 5 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
I
Idico Corporation JSC
VN:IDC
Average EV/EBITDA: 17.6
5.8
132%
0
IN
Larsen and Toubro Ltd
F:LTO
21.4
71%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
21.3
71%
0.3
FR
Vinci SA
PAR:DG
6.2
19%
0.3
US
Quanta Services Inc
NYSE:PWR
27.2
72%
0.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
34%
0.2
ES
Ferrovial SA
MAD:FER
31.2
68%
0.5
NL
Ferrovial SE
AEX:FER
31.1
68%
0.5
CA
WSP Global Inc
TSX:WSP
16.6
42%
0.4
US
EMCOR Group Inc
NYSE:EME
14.8
60%
0.2
CN
China Railway Group Ltd
SSE:601390
10.7
40%
0.3

See Also

Discover More
Back to Top