F

Fortescue Ltd
XMUN:FVJ

Watchlist Manager
Fortescue Ltd
XMUN:FVJ
Watchlist
Price: 9.389 EUR 0.28% Market Closed
Market Cap: 28.9B EUR

Relative Value

The Relative Value of one FVJ stock under the Base Case scenario is 12.983 EUR. Compared to the current market price of 9.389 EUR, Fortescue Ltd is Undervalued by 28%.

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
12.983 EUR
Undervaluation 28%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
51
Median 3Y
2.2
Median 5Y
1.9
Industry
1.8
Forward
2
vs History
22
vs Industry
22
Median 3Y
7.3
Median 5Y
5.1
Industry
15.5
Forward
8.5
vs History
36
vs Industry
25
Median 3Y
5.2
Median 5Y
4.4
Industry
9.7
vs History
23
vs Industry
18
Median 3Y
7.4
Median 5Y
6
Industry
16.4
vs History
74
vs Industry
37
Median 3Y
2.2
Median 5Y
2
Industry
1.5
vs History
49
vs Industry
50
Median 3Y
2.3
Median 5Y
2
Industry
2.2
Forward
2.1
vs History
28
vs Industry
49
Median 3Y
4.5
Median 5Y
3.3
Industry
7.2
vs History
17
vs Industry
23
Median 3Y
5
Median 5Y
3.4
Industry
9.9
Forward
4.3
vs History
17
vs Industry
25
Median 3Y
5
Median 5Y
3.4
Industry
12.8
Forward
6.4
vs History
33
vs Industry
26
Median 3Y
5.4
Median 5Y
4.5
Industry
11
vs History
11
vs Industry
16
Median 3Y
8.7
Median 5Y
7.5
Industry
14.1
vs History
71
vs Industry
39
Median 3Y
1.8
Median 5Y
1.6
Industry
1.4

Multiples Across Competitors

FVJ Competitors Multiples
Fortescue Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Fortescue Ltd
XMUN:FVJ
28.9B EUR 1.9 8 5.5 5.5
ZA
Kumba Iron Ore Ltd
JSE:KIO
105.9B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
245.7B BRL 1.2 7.8 4.1 5.2
AU
Fortescue Metals Group Ltd
ASX:FMG
49.2B AUD 1.9 7.9 5.4 5.4
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.6T INR 1.5 78.6 14.4 23.3
US
Nucor Corp
NYSE:NUE
28.6B USD 0.9 14.2 7 10.2
LU
ArcelorMittal SA
AEX:MT
22B EUR 0.4 17.8 4.1 7.2
JP
Nippon Steel Corp
TSE:5401
3.4T JPY 0.4 7.3 5.2 8.7
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 70.4 10.1 16.8
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
161.2B CNY 0.5 17 17.9 17.9
US
Steel Dynamics Inc
NASDAQ:STLD
18.7B USD 1.1 12.2 8.6 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
F
Fortescue Ltd
XMUN:FVJ
Average EV/EBITDA: 8.2
5.5
-8%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
15%
N/A
BR
Vale SA
BOVESPA:VALE3
4.1
9%
0.5
AU
Fortescue Metals Group Ltd
ASX:FMG
5.4
-8%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
14.4
13%
1.1
US
Nucor Corp
NYSE:NUE
7
8%
0.9
LU
ArcelorMittal SA
AEX:MT
4.1
12%
0.3
JP
Nippon Steel Corp
TSE:5401
5.2
7%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
10.1
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
17.9
44%
0.4
US
Steel Dynamics Inc
NASDAQ:STLD
8.6
13%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
F
Fortescue Ltd
XMUN:FVJ
Average EV/EBIT: 11.1
5.5
-23%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
0%
N/A
BR
Vale SA
BOVESPA:VALE3
5.2
5%
1
AU
Fortescue Metals Group Ltd
ASX:FMG
5.4
-23%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
23.3
14%
1.7
US
Nucor Corp
NYSE:NUE
10.2
13%
0.8
LU
ArcelorMittal SA
AEX:MT
7.2
13%
0.6
JP
Nippon Steel Corp
TSE:5401
8.7
N/A N/A
IN
Tata Steel Ltd
NSE:TATASTEEL
16.8
32%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
17.9
10%
1.8
US
Steel Dynamics Inc
NASDAQ:STLD
10.7
15%
0.7