Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 6.42 AUD 0.31% Market Closed
Market Cap: 4.3B AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one DOW stock under the Base Case scenario is 15.13 AUD. Compared to the current market price of 6.42 AUD, Downer EDI 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.

DOW Relative Value
Base Case
15.13 AUD
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
0
vs Industry
78
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.4
More Details
59.1
P/E
P/E
Price to Earnings
59.1
vs History
0
vs Industry
8
Median 3Y
21.5
Median 5Y
18.4
Industry
15.7
Forward
16.8
More Details
7.2
P/OCF
P/OCF
Price to OCF
7.2
vs History
30
vs Industry
46
Median 3Y
6.5
Median 5Y
6.4
Industry
9.5
More Details
18.9
P/FCFE
P/FCFE
Price to FCFE
18.9
vs History
28
vs Industry
26
Median 3Y
12.7
Median 5Y
8.3
Industry
15.5
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
0
vs Industry
39
Median 3Y
1.2
Median 5Y
1.2
Industry
1.6
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
0
vs Industry
74
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.4
More Details
1.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.1
vs History
0
vs Industry
77
Median 3Y
0.9
Median 5Y
0.9
Industry
4.2
More Details
21.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.3
vs History
44
vs Industry
14
Median 3Y
20.3
Median 5Y
20.3
Industry
8.2
Forward
6.4
More Details
21.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.3
vs History
44
vs Industry
19
Median 3Y
20.3
Median 5Y
20.3
Industry
11.9
Forward
11
More Details
8.2
EV/OCF
EV/OCF
Enterprise Value to OCF
8.2
vs History
55
vs Industry
43
Median 3Y
8.3
Median 5Y
8.4
Industry
10.1
More Details
10.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.5
vs History
58
vs Industry
33
Median 3Y
12.7
Median 5Y
11.5
Industry
13.6
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
0
vs Industry
39
Median 3Y
1
Median 5Y
0.9
Industry
1.2
More Details

Multiples Across Competitors

DOW Competitors Multiples
Downer EDI Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Downer EDI Ltd
ASX:DOW
4.3B AUD 0.4 59.1 21.3 21.3
US
Cintas Corp
NASDAQ:CTAS
87.1B USD 8.6 49.1 31.8 38.5
US
Copart Inc
NASDAQ:CPRT
47.4B USD 10.3 32.1 23.2 26.2
AU
Brambles Ltd
ASX:BXB
32.3B AUD 3.2 25.5 17.6 17.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.5B CAD 4.5 51.6 15.7 28.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 28.9 10.4 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
9.1B USD 0 -11.5 -10.2 -9.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
625.4B INR 13.3 47.4 38.7 40
FR
Elis SA
PAR:ELIS
5.8B EUR 1.3 17.2 5.4 14
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
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: 36.1
59.1
68%
0.9
US
Cintas Corp
NASDAQ:CTAS
49.1
12%
4.1
US
Copart Inc
NASDAQ:CPRT
32.1
12%
2.7
AU
Brambles Ltd
ASX:BXB
25.5
10%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.6
35%
1.5
FR
Spie SA
PAR:SPIE
28.9
26%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.5 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
47.4
12%
3.9
FR
Elis SA
PAR:ELIS
17.2
16%
1.1
US
I
IAA Inc
F:3NI
19.9
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: 19.1
21.3
63%
0.3
US
Cintas Corp
NASDAQ:CTAS
31.8
11%
2.9
US
Copart Inc
NASDAQ:CPRT
23.2
14%
1.7
AU
Brambles Ltd
ASX:BXB
17.6
27%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
3%
5.2
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.2 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.7
14%
2.8
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
I
IAA Inc
F:3NI
12.8
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
21.3
40%
0.5
US
Cintas Corp
NASDAQ:CTAS
38.5
12%
3.2
US
Copart Inc
NASDAQ:CPRT
26.2
13%
2
AU
Brambles Ltd
ASX:BXB
17.6
8%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.1
6%
4.7
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.9 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40
14%
2.9
FR
Elis SA
PAR:ELIS
14
10%
1.4
US
I
IAA Inc
F:3NI
16.1
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2

See Also

Summary
DOW intrinsic value, competitors valuation, and company profile.
DCF Valuation
DOW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DOW stock valuation using valuation multiples.
Wall Street Estimates
DOW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DOW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 265,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.