DUR Relative Valuation - Duratec Ltd

Watchlist Manager

Watchlist

Price: 2.74 AUD 1.48% Market Closed

Market Cap: AU$706.5m

	Duratec Ltd ASX:DUR	AU
	Osirium Technologies PLC LSE:OSI	UK
	Cytokinetics Inc NASDAQ:CYTK	US

Multiples-Based Value

The Multiples-Based Value for Duratec Ltd (DUR) under the Base Case is 1.55 AUD. Compared with the current market price of 2.74 AUD, the stock appears Overvalued by 43%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

DUR Multiples-Based Value

Base Case

Overvaluation 43%

Multiples-Based Value

Price AU$2.74

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		Duratec Ltd ASX:DUR	706.5m AUD	1.3	30.3	26.2	26.2
JP		Sumitomo Densetsu Co Ltd TSE:1949	35.2T JPY	1.5	19.9	10.9	11.5
FR		Vinci SA PAR:DG	73.2B EUR	1	14.9	6.6	9.7
US		Quanta Services Inc NYSE:PWR	83.9B USD	2.9	81.7	36.1	57.2
IN		Larsen & Toubro Ltd NSE:LT	5T INR	1.8	30.5	18.5	21.6
IN		Larsen and Toubro Ltd F:LTO	43.7B EUR	1.6	28.1	17.1	20
US		Comfort Systems USA Inc NYSE:FIX	49.9B USD	5.5	48.8	33.6	37.2
ES		Ferrovial SA MAD:FER	41.6B EUR	4.3	46.7	32.9	49.6
NL		Ferrovial SE AEX:FER	41.3B EUR	4.3	46.5	32.7	49.3
DE	H	Hochtief AG XETRA:HOT	30.6B EUR	0.8	33.8	11.3	15
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	29.2B EUR	0.4	22.9	8	11

				Revenue Growth	P/S to Growth
AU		Duratec Ltd ASX:DUR	Average P/S: 2.3 1.3	9%	0.1
JP		Sumitomo Densetsu Co Ltd TSE:1949	1.5	3%	0.5
FR		Vinci SA PAR:DG	1	3%	0.3
US		Quanta Services Inc NYSE:PWR	2.9	15%	0.2
IN		Larsen & Toubro Ltd NSE:LT	1.8	16%	0.1
IN		Larsen and Toubro Ltd F:LTO	1.6	16%	0.1
US		Comfort Systems USA Inc NYSE:FIX	5.5	16%	0.3
ES		Ferrovial SA MAD:FER	4.3	5%	0.9
NL		Ferrovial SE AEX:FER	4.3	5%	0.9
DE	H	Hochtief AG XETRA:HOT	0.8	11%	0.1
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	0.4	-3%	N/A

				Earnings Growth	PEG
AU		Duratec Ltd ASX:DUR	Average P/E: 36.7 30.3	17%	1.8
JP		Sumitomo Densetsu Co Ltd TSE:1949	19.9	3%	6.6
FR		Vinci SA PAR:DG	14.9	10%	1.5
US		Quanta Services Inc NYSE:PWR	81.7	38%	2.1
IN		Larsen & Toubro Ltd NSE:LT	30.5	21%	1.5
IN		Larsen and Toubro Ltd F:LTO	28.1	21%	1.3
US		Comfort Systems USA Inc NYSE:FIX	48.8	18%	2.7
ES		Ferrovial SA MAD:FER	46.7	5%	9.3
NL		Ferrovial SE AEX:FER	46.5	5%	9.3
DE	H	Hochtief AG XETRA:HOT	33.8	17%	2
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	22.9	7%	3.3

				EBITDA Growth	EV/EBITDA to Growth
AU		Duratec Ltd ASX:DUR	Average EV/EBITDA: 21.3 26.2	44%	0.6
JP		Sumitomo Densetsu Co Ltd TSE:1949	10.9	N/A	N/A
FR		Vinci SA PAR:DG	6.6	5%	1.3
US		Quanta Services Inc NYSE:PWR	36.1	22%	1.6
IN		Larsen & Toubro Ltd NSE:LT	18.5	18%	1
IN		Larsen and Toubro Ltd F:LTO	17.1	18%	0.9
US		Comfort Systems USA Inc NYSE:FIX	33.6	16%	2.1
ES		Ferrovial SA MAD:FER	32.9	10%	3.3
NL		Ferrovial SE AEX:FER	32.7	10%	3.3
DE	H	Hochtief AG XETRA:HOT	11.3	3%	3.8
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	8	3%	2.7

				EBIT Growth	EV/EBIT to Growth
AU		Duratec Ltd ASX:DUR	Average EV/EBIT: 28 26.2	30%	0.9
JP		Sumitomo Densetsu Co Ltd TSE:1949	11.5	N/A	N/A
FR		Vinci SA PAR:DG	9.7	7%	1.4
US		Quanta Services Inc NYSE:PWR	57.2	24%	2.4
IN		Larsen & Toubro Ltd NSE:LT	21.6	20%	1.1
IN		Larsen and Toubro Ltd F:LTO	20	20%	1
US		Comfort Systems USA Inc NYSE:FIX	37.2	22%	1.7
ES		Ferrovial SA MAD:FER	49.6	13%	3.8
NL		Ferrovial SE AEX:FER	49.3	13%	3.8
DE	H	Hochtief AG XETRA:HOT	15	5%	3
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	11	3%	3.7

Duratec Ltd
ASX:DUR

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DUR Competitors Multiples
Duratec Ltd Competitors

See Also

Company

Help

Tools

Stocks

Duratec Ltd ASX:DUR

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DUR Competitors Multiples Duratec Ltd Competitors

See Also

Company

Help

Tools

Stocks

Duratec Ltd
ASX:DUR

DUR Competitors Multiples
Duratec Ltd Competitors