Acrow Formwork and Construction Services Ltd
ASX:ACF

Watchlist Manager
Acrow Formwork and Construction Services Ltd Logo
Acrow Formwork and Construction Services Ltd
ASX:ACF
Watchlist
Price: 1.03 AUD 0.98% Market Closed
Market Cap: 316.4m AUD

Relative Value

The Relative Value of one ACF stock under the Base Case scenario is 2.44 AUD. Compared to the current market price of 1.03 AUD, Acrow Formwork and Construction Services Ltd is Undervalued by 58%.

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.

ACF Relative Value
Base Case
2.44 AUD
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
27
Median 3Y
1.5
Median 5Y
1.1
Industry
0.7
Forward
1.2
vs History
42
vs Industry
33
Median 3Y
12
Median 5Y
13.2
Industry
13.9
Forward
8.6
vs History
14
vs Industry
25
Median 3Y
10
Median 5Y
8.7
Industry
8.2
vs History
vs Industry
3
Median 3Y
-10.5
Median 5Y
-9.8
Industry
15.4
vs History
33
vs Industry
21
Median 3Y
2.2
Median 5Y
1.6
Industry
1.1
vs History
26
vs Industry
24
Median 3Y
1.9
Median 5Y
1.4
Industry
0.9
Forward
1.6
vs History
34
vs Industry
56
Median 3Y
2.5
Median 5Y
2.2
Industry
4
vs History
60
vs Industry
23
Median 3Y
12.3
Median 5Y
13.5
Industry
8.3
Forward
5.1
vs History
60
vs Industry
30
Median 3Y
12.3
Median 5Y
13.5
Industry
11.1
Forward
7.2
vs History
11
vs Industry
21
Median 3Y
12.2
Median 5Y
11
Industry
9.4
vs History
vs Industry
Median 3Y
-24.1
Median 5Y
-23.2
Industry
10.9
vs History
38
vs Industry
26
Median 3Y
1.4
Median 5Y
1.1
Industry
0.9

Multiples Across Competitors

ACF Competitors Multiples
Acrow Formwork and Construction Services Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Acrow Formwork and Construction Services Ltd
ASX:ACF
316.4m AUD 1.5 14 12.9 12.9
JP
Jalux Inc
TSE:2729
39.5T JPY 864.3 -106 444.7 690 022.5 -56 448.8
JP
Mitsubishi Corp
TSE:8058
11.6T JPY 0.6 12.2 14.9 30.5
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 12.1 11.5 18.7
JP
Mitsui & Co Ltd
TSE:8031
8.5T JPY 0.6 9.4 14.5 24.9
US
WW Grainger Inc
XMUN:GWW
46B EUR 3 27.2 18.6 20.3
US
W W Grainger Inc
NYSE:GWW
51.5B USD 3 27 18.4 20.1
US
United Rentals Inc
NYSE:URI
45.5B USD 2.9 17.8 8.1 14
US
Ferguson Enterprises Inc
NYSE:FERG
35.6B USD 5.2 128.5 90 94.2
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.9T INR 3 41.3 24.6 34.5
JP
Marubeni Corp
TSE:8002
4.6T JPY 0.6 9.2 10.2 15.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Acrow Formwork and Construction Services Ltd
ASX:ACF
Average EV/EBITDA: 62 749.6
12.9
45%
0.3
JP
Jalux Inc
TSE:2729
690 022.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.9
3%
5
JP
Itochu Corp
TSE:8001
11.5
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.5
5%
2.9
US
W
WW Grainger Inc
XMUN:GWW
18.6
7%
2.7
US
W W Grainger Inc
NYSE:GWW
18.4
7%
2.6
US
United Rentals Inc
NYSE:URI
8.1
5%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
90
947%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
24.6
24%
1
JP
Marubeni Corp
TSE:8002
10.2
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Acrow Formwork and Construction Services Ltd
ASX:ACF
Average EV/EBIT: 28.6
12.9
29%
0.4
JP
Jalux Inc
TSE:2729
Negative Multiple: -56 448.8 N/A N/A
JP
Mitsubishi Corp
TSE:8058
30.5
N/A N/A
JP
Itochu Corp
TSE:8001
18.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.9
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
20.3
7%
2.9
US
W W Grainger Inc
NYSE:GWW
20.1
7%
2.9
US
United Rentals Inc
NYSE:URI
14
4%
3.5
US
Ferguson Enterprises Inc
NYSE:FERG
94.2
961%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
34.5
N/A N/A
JP
Marubeni Corp
TSE:8002
15.6
N/A N/A