Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 6.83 AUD 1.79% Market Closed
Market Cap: 4.6B AUD

Relative Value

The Relative Value of one DOW stock under the Base Case scenario is 15.06 AUD. Compared to the current market price of 6.83 AUD, Downer EDI Ltd is Undervalued by 55%.

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
Base Case
15.06 AUD
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
78
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.4
vs History
0
vs Industry
8
Median 3Y
21.5
Median 5Y
18.9
Industry
15.9
Forward
17.9
vs History
30
vs Industry
46
Median 3Y
6.8
Median 5Y
6.4
Industry
9.5
vs History
28
vs Industry
26
Median 3Y
15.5
Median 5Y
11.3
Industry
16
vs History
0
vs Industry
39
Median 3Y
1.2
Median 5Y
1.2
Industry
1.6
vs History
0
vs Industry
74
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.5
vs History
0
vs Industry
77
Median 3Y
0.9
Median 5Y
0.9
Industry
4.2
vs History
39
vs Industry
14
Median 3Y
20.6
Median 5Y
20.6
Industry
8.3
Forward
6.7
vs History
39
vs Industry
19
Median 3Y
20.6
Median 5Y
20.6
Industry
12
Forward
11.6
vs History
41
vs Industry
43
Median 3Y
8.3
Median 5Y
8.4
Industry
10.2
vs History
58
vs Industry
33
Median 3Y
11.8
Median 5Y
11.5
Industry
13.7
vs History
0
vs Industry
39
Median 3Y
1
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

DOW Competitors Multiples
Downer EDI Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Downer EDI Ltd
ASX:DOW
4.6B AUD 0.4 62.9 22.5 22.5
US
Cintas Corp
NASDAQ:CTAS
86.5B USD 8.5 48.8 31.6 38.2
US
Copart Inc
NASDAQ:CPRT
44.2B USD 9.6 29.9 21.4 24.2
AU
Brambles Ltd
ASX:BXB
32.6B AUD 3.2 25.5 17.6 17.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8B CAD 4.7 53.6 16.3 29.1
US
Aurora Innovation Inc
NASDAQ:AUR
10.2B USD 0 -12.6 -11.6 -11.3
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 29.1 10.4 17.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
619.2B INR 13.2 47.1 38.3 39.6
FR
Elis SA
PAR:ELIS
5.8B EUR 1.3 17.2 5.4 14
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 12.7 15.9
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
AU
Downer EDI Ltd
ASX:DOW
Average P/E: 36.4
62.9
68%
0.9
US
Cintas Corp
NASDAQ:CTAS
48.8
12%
4.1
US
Copart Inc
NASDAQ:CPRT
29.9
12%
2.5
AU
Brambles Ltd
ASX:BXB
25.5
10%
2.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.6
35%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.6 N/A N/A
FR
Spie SA
PAR:SPIE
29.1
26%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
47.1
12%
3.9
FR
Elis SA
PAR:ELIS
17.2
16%
1.1
US
I
IAA Inc
F:3NI
19.7
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBITDA: 19
22.5
63%
0.4
US
Cintas Corp
NASDAQ:CTAS
31.6
11%
2.9
US
Copart Inc
NASDAQ:CPRT
21.4
14%
1.5
AU
Brambles Ltd
ASX:BXB
17.6
27%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.3
3%
5.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.6 N/A N/A
FR
Spie SA
PAR:SPIE
10.4
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.3
14%
2.7
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
I
IAA Inc
F:3NI
12.7
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBIT: 24
22.5
40%
0.6
US
Cintas Corp
NASDAQ:CTAS
38.2
12%
3.2
US
Copart Inc
NASDAQ:CPRT
24.2
13%
1.9
AU
Brambles Ltd
ASX:BXB
17.6
8%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.1
6%
4.9
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.3 N/A N/A
FR
Spie SA
PAR:SPIE
17.3
15%
1.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.6
14%
2.8
FR
Elis SA
PAR:ELIS
14
10%
1.4
US
I
IAA Inc
F:3NI
15.9
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2