Emeco Holdings Ltd
ASX:EHL

Watchlist Manager
Emeco Holdings Ltd Logo
Emeco Holdings Ltd
ASX:EHL
Watchlist
Price: 0.775 AUD -0.64%
Market Cap: 401.7m AUD

Relative Value

The Relative Value of one EHL stock under the Base Case scenario is 2.166 AUD. Compared to the current market price of 0.775 AUD, Emeco Holdings Ltd is Undervalued by 64%.

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.

EHL Relative Value
Base Case
2.166 AUD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
49
Median 3Y
0.5
Median 5Y
0.6
Industry
0.7
Forward
0.5
vs History
77
vs Industry
61
Median 3Y
7.2
Median 5Y
7.6
Industry
14.3
Forward
5.3
vs History
65
vs Industry
65
Median 3Y
1.7
Median 5Y
1.8
Industry
8.2
vs History
52
vs Industry
39
Median 3Y
8.7
Median 5Y
7.5
Industry
15.4
vs History
77
vs Industry
63
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1
vs History
58
vs Industry
38
Median 3Y
0.8
Median 5Y
0.9
Industry
0.9
Forward
0.8
vs History
95
vs Industry
67
Median 3Y
1.8
Median 5Y
2.1
Industry
4.1
vs History
88
vs Industry
51
Median 3Y
5.7
Median 5Y
6
Industry
8.4
Forward
2.1
vs History
88
vs Industry
57
Median 3Y
5.7
Median 5Y
6
Industry
11.4
Forward
4.5
vs History
84
vs Industry
60
Median 3Y
2.8
Median 5Y
3.1
Industry
9.4
vs History
79
vs Industry
29
Median 3Y
19.7
Median 5Y
15.8
Industry
11
vs History
92
vs Industry
52
Median 3Y
0.7
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

EHL Competitors Multiples
Emeco Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Emeco Holdings Ltd
ASX:EHL
401.3m AUD 0.5 6 5.1 5.1
JP
Mitsubishi Corp
TSE:8058
11.4T JPY 0.6 12 14.6 30
JP
Itochu Corp
TSE:8001
10.6T JPY 0.7 12.1 11.5 18.6
JP
Mitsui & Co Ltd
TSE:8031
8.5T JPY 0.6 9.4 14.4 24.9
US
WW Grainger Inc
XMUN:GWW
45.7B EUR 3 27.4 18.7 20.5
US
W W Grainger Inc
NYSE:GWW
52.2B USD 3 27.3 18.7 20.4
US
Fastenal Co
NASDAQ:FAST
47.3B USD 6.2 41.1 27.9 31.2
US
United Rentals Inc
NYSE:URI
45.4B USD 2.9 17.8 8.1 14
US
Ferguson Enterprises Inc
NYSE:FERG
42.7B USD 1.4 26.6 15.7 17.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.9T INR 3 40.7 24.3 34.1
JP
Marubeni Corp
TSE:8002
4.7T JPY 0.6 9.4 10.3 15.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Emeco Holdings Ltd
ASX:EHL
Average EV/EBITDA: 15.4
5.1
39%
0.1
JP
Mitsubishi Corp
TSE:8058
14.6
3%
4.9
JP
Itochu Corp
TSE:8001
11.5
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.4
5%
2.9
US
W
WW Grainger Inc
XMUN:GWW
18.7
7%
2.7
US
W W Grainger Inc
NYSE:GWW
18.7
7%
2.7
US
Fastenal Co
NASDAQ:FAST
27.9
9%
3.1
US
United Rentals Inc
NYSE:URI
8.1
5%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
15.7
5%
3.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
24.3
24%
1
JP
Marubeni Corp
TSE:8002
10.3
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Emeco Holdings Ltd
ASX:EHL
Average EV/EBIT: 21.1
5.1
8%
0.6
JP
Mitsubishi Corp
TSE:8058
30
N/A N/A
JP
Itochu Corp
TSE:8001
18.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.9
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
20.5
7%
2.9
US
W W Grainger Inc
NYSE:GWW
20.4
7%
2.9
US
Fastenal Co
NASDAQ:FAST
31.2
10%
3.1
US
United Rentals Inc
NYSE:URI
14
6%
2.3
US
Ferguson Enterprises Inc
NYSE:FERG
17.9
6%
3
IN
Adani Enterprises Ltd
NSE:ADANIENT
34.1
N/A N/A
JP
Marubeni Corp
TSE:8002
15.8
N/A N/A