Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 7.9 AUD 0.64% Market Closed
Market Cap: 5.3B 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 7.9 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

Valuation Multiples

vs History
0
vs Industry
78
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.5
vs History
19
vs Industry
8
Median 3Y
23.8
Median 5Y
20.5
Industry
16.5
Forward
18.4
vs History
12
vs Industry
46
Median 3Y
7.1
Median 5Y
6.4
Industry
10
vs History
17
vs Industry
26
Median 3Y
17.9
Median 5Y
11.8
Industry
16.6
vs History
0
vs Industry
39
Median 3Y
1.4
Median 5Y
1.2
Industry
1.7
vs History
0
vs Industry
74
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
Forward
0.5
vs History
0
vs Industry
77
Median 3Y
0.9
Median 5Y
0.9
Industry
4.2
vs History
63
vs Industry
14
Median 3Y
19.5
Median 5Y
19.5
Industry
8.4
Forward
6.5
vs History
63
vs Industry
19
Median 3Y
19.5
Median 5Y
19.5
Industry
12.4
Forward
10.5
vs History
31
vs Industry
43
Median 3Y
8.3
Median 5Y
8.3
Industry
10.5
vs History
49
vs Industry
33
Median 3Y
11.3
Median 5Y
11.8
Industry
14.7
vs History
0
vs Industry
39
Median 3Y
1.1
Median 5Y
1
Industry
1.2

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
5.3B AUD 0.5 38.8 15.5 15.5
US
Cintas Corp
NASDAQ:CTAS
73.8B USD 7 40 26 31.6
US
Copart Inc
NASDAQ:CPRT
37.1B USD 8 23.3 16.5 18.5
AU
Brambles Ltd
ASX:BXB
31.5B AUD 3.1 23.3 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.7B CAD 4.1 47.3 18.2 26.6
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 39.1 10.1 16.8
US
Aurora Innovation Inc
NASDAQ:AUR
8.9B USD 4 468 -11.1 -9.2 -8.9
FR
Elis SA
PAR:ELIS
5.5B EUR 1.2 14.9 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
529B INR 11 38.6 30.9 31.9
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
DK
Iss A/S
CSE:ISS
35.1B DKK 0.4 12.8 6.7 9.2
P/E Multiple
Earnings Growth PEG
AU
Downer EDI Ltd
ASX:DOW
Average P/E: 29.8
38.8
38%
1
US
Cintas Corp
NASDAQ:CTAS
40
11%
3.6
US
Copart Inc
NASDAQ:CPRT
23.3
6%
3.9
AU
Brambles Ltd
ASX:BXB
23.3
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
47.3
35%
1.4
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
14.9
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.6
13%
3
US
I
IAA Inc
F:3NI
19.6
N/A N/A
DK
Iss A/S
CSE:ISS
12.8
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBITDA: 15.9
15.5
39%
0.4
US
Cintas Corp
NASDAQ:CTAS
26
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.5
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.2
10%
1.8
FR
Spie SA
PAR:SPIE
10.1
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.2 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
30.9
14%
2.2
US
I
IAA Inc
F:3NI
12.7
N/A N/A
DK
Iss A/S
CSE:ISS
6.7
6%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBIT: 19.6
15.5
20%
0.8
US
Cintas Corp
NASDAQ:CTAS
31.6
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.5
7%
2.6
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6
9%
3
FR
Spie SA
PAR:SPIE
16.8
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%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.9
14%
2.3
US
I
IAA Inc
F:3NI
15.9
N/A N/A
DK
Iss A/S
CSE:ISS
9.2
7%
1.3