GreenHy2 Ltd
ASX:H2G

Watchlist Manager
GreenHy2 Ltd Logo
GreenHy2 Ltd
ASX:H2G
Watchlist
Price: 0.009 AUD Market Closed
Market Cap: AU$6.3m

Relative Value

The Relative Value of one H2G stock under the Base Case scenario is 0.001 AUD. Compared to the current market price of 0.009 AUD, GreenHy2 Ltd is Overvalued by 83%.

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.

H2G Relative Value
Base Case
0.001 AUD
Overvaluation 83%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

H2G Competitors Multiples
GreenHy2 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
GreenHy2 Ltd
ASX:H2G
6.2m AUD 10 -5.4 -5.5 -5.5
US
Cintas Corp
NASDAQ:CTAS
75.8B USD 7 40.1 26.2 31.5
US
Copart Inc
NASDAQ:CPRT
39.2B USD 8.4 24.6 17.5 19.7
US
RB Global Inc
F:J1F
18.2B EUR 4.6 53.1 24.2 35.3
AU
Brambles Ltd
ASX:BXB
31.1B AUD 3.2 23.9 11.6 11.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.6B CAD 4.7 54.1 14.8 21.6
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 38.8 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.6B USD 4 323.2 -10.8 -8.8 -8.6
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.4 5.4 13.7
DK
Iss A/S
CSE:ISS
40.6B DKK 0.5 14.9 7.7 10.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 15 18.8
P/S Multiple
Revenue Growth P/S to Growth
AU
GreenHy2 Ltd
ASX:H2G
Average P/S: 396.9
10
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.4
6%
1.4
US
RB Global Inc
F:J1F
4.6
5%
0.9
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.7
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 323.2
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
GreenHy2 Ltd
ASX:H2G
Average P/E: 31.6
Negative Multiple: -5.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.1
11%
3.6
US
Copart Inc
NASDAQ:CPRT
24.6
6%
4.1
US
RB Global Inc
F:J1F
53.1
35%
1.5
AU
Brambles Ltd
ASX:BXB
23.9
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
54.1
35%
1.5
FR
Spie SA
PAR:SPIE
38.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.8 N/A N/A
FR
Elis SA
PAR:ELIS
15.4
15%
1
DK
Iss A/S
CSE:ISS
14.9
14%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
GreenHy2 Ltd
ASX:H2G
Average EV/EBITDA: 14.7
Negative Multiple: -5.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.2
10%
2.6
US
Copart Inc
NASDAQ:CPRT
17.5
7%
2.5
US
RB Global Inc
F:J1F
24.2
11%
2.2
AU
Brambles Ltd
ASX:BXB
11.6
27%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.8
11%
1.3
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.8 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
15
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
GreenHy2 Ltd
ASX:H2G
Average EV/EBIT: 19.9
Negative Multiple: -5.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.5
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.7
7%
2.8
US
RB Global Inc
F:J1F
35.3
9%
3.9
AU
Brambles Ltd
ASX:BXB
11.6
9%
1.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.6
9%
2.4
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.6 N/A N/A
FR
Elis SA
PAR:ELIS
13.7
10%
1.4
DK
Iss A/S
CSE:ISS
10.6
7%
1.5
US
I
IAA Inc
F:3NI
18.8
N/A N/A