Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 8.07 AUD -0.12% Market Closed
Market Cap: 5.4B AUD

Relative Value

The Relative Value of one DOW stock under the Base Case scenario is hidden AUD. Compared to the current market price of 8.07 AUD, Downer EDI Ltd 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.

DOW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

DOW Competitors Multiples
Downer EDI Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Downer EDI Ltd
ASX:DOW
5.4B AUD 0.5 39.6 15.9 15.9
US
Cintas Corp
NASDAQ:CTAS
78.1B USD 7.2 40.9 26.7 32.1
US
Copart Inc
NASDAQ:CPRT
39.4B USD 8.5 24.7 17.6 19.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29B CAD 4.6 53.4 14.6 21.3
AU
Brambles Ltd
ASX:BXB
31B AUD 3.1 23.3 11.1 11.1
US
RB Global Inc
F:J1F
17.9B EUR 4.6 52.8 23.3 34
FR
Spie SA
PAR:SPIE
7.7B EUR 0.8 39.1 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.6B USD 4 448.3 -11.1 -9.1 -8.9
FR
Elis SA
PAR:ELIS
5.5B EUR 1.2 15.3 5.3 13.5
DK
Iss A/S
CSE:ISS
40B DKK 0.5 14.7 7.6 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 14.8 18.5
P/S Multiple
Revenue Growth P/S to Growth
AU
Downer EDI Ltd
ASX:DOW
Average P/S: 407.5
0.5
3%
0.2
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.5
6%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.6
5%
0.9
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
US
RB Global Inc
F:J1F
4.6
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 448.3
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
Downer EDI Ltd
ASX:DOW
Average P/E: 32.3
39.6
38%
1
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.7
6%
4.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.4
35%
1.5
AU
Brambles Ltd
ASX:BXB
23.3
10%
2.3
US
RB Global Inc
F:J1F
52.8
35%
1.5
FR
Spie SA
PAR:SPIE
39.1
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.1 N/A N/A
FR
Elis SA
PAR:ELIS
15.3
15%
1
DK
Iss A/S
CSE:ISS
14.7
13%
1.1
US
I
IAA Inc
F:3NI
19.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBITDA: 14.7
15.9
39%
0.4
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.6
7%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.6
11%
1.3
AU
Brambles Ltd
ASX:BXB
11.1
27%
0.4
US
RB Global Inc
F:J1F
23.3
11%
2.1
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
DK
Iss A/S
CSE:ISS
7.6
6%
1.3
US
I
IAA Inc
F:3NI
14.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBIT: 19.3
15.9
20%
0.8
US
Cintas Corp
NASDAQ:CTAS
32.1
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.8
7%
2.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.3
9%
2.4
AU
Brambles Ltd
ASX:BXB
11.1
9%
1.2
US
RB Global Inc
F:J1F
34
9%
3.8
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.5
N/A N/A