E

E&A Ltd
ASX:TEA

Watchlist Manager
E&A Ltd
ASX:TEA
Watchlist
Price: 4 AUD -2.2% Market Closed
Market Cap: AU$1B

Relative Value

The Relative Value of one TEA stock under the Base Case scenario is 3.84 AUD. Compared to the current market price of 4 AUD, E&A Ltd is Overvalued by 4%.

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.

TEA Relative Value
Base Case
3.84 AUD
Overvaluation 4%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

TEA Competitors Multiples
E&A 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
E&A Ltd
ASX:TEA
972.5m AUD 1.8 18.3 15.8 15.8
JP
Sumitomo Densetsu Co Ltd
TSE:1949
35.2T JPY 1.5 19.9 10.9 11.5
US
Quanta Services Inc
NYSE:PWR
85.3B USD 3 82.4 36.3 57.6
FR
Vinci SA
PAR:DG
72.5B EUR 1 14.6 6.5 9.6
IN
Larsen and Toubro Ltd
F:LTO
47.5B EUR 1.8 31.3 18.9 22.1
IN
Larsen & Toubro Ltd
NSE:LT
4.7T INR 1.7 29.1 17.7 20.7
US
Comfort Systems USA Inc
NYSE:FIX
48.3B USD 5.3 47.2 32.6 36.1
ES
Ferrovial SA
MAD:FER
40B EUR 4.1 44.9 31.8 47.9
NL
Ferrovial SE
AEX:FER
40.5B EUR 4.1 44.9 31.8 47.9
DE
Hochtief AG
XETRA:HOT
28.5B EUR 0.7 31.6 10.6 14
US
EMCOR Group Inc
NYSE:EME
31.6B USD 1.9 24.9 17.4 19.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
E
E&A Ltd
ASX:TEA
Average EV/EBITDA: 20.9
15.8
39%
0.4
JP
Sumitomo Densetsu Co Ltd
TSE:1949
10.9
N/A N/A
US
Quanta Services Inc
NYSE:PWR
36.3
22%
1.7
FR
Vinci SA
PAR:DG
6.5
5%
1.3
IN
Larsen and Toubro Ltd
F:LTO
18.9
18%
1
IN
Larsen & Toubro Ltd
NSE:LT
17.7
18%
1
US
Comfort Systems USA Inc
NYSE:FIX
32.6
16%
2
ES
Ferrovial SA
MAD:FER
31.8
10%
3.2
NL
Ferrovial SE
AEX:FER
31.8
10%
3.2
DE
H
Hochtief AG
XETRA:HOT
10.6
3%
3.5
US
EMCOR Group Inc
NYSE:EME
17.4
7%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
E
E&A Ltd
ASX:TEA
Average EV/EBIT: 27.5
15.8
32%
0.5
JP
Sumitomo Densetsu Co Ltd
TSE:1949
11.5
N/A N/A
US
Quanta Services Inc
NYSE:PWR
57.6
23%
2.5
FR
Vinci SA
PAR:DG
9.6
7%
1.4
IN
Larsen and Toubro Ltd
F:LTO
22.1
20%
1.1
IN
Larsen & Toubro Ltd
NSE:LT
20.7
20%
1
US
Comfort Systems USA Inc
NYSE:FIX
36.1
22%
1.6
ES
Ferrovial SA
MAD:FER
47.9
13%
3.7
NL
Ferrovial SE
AEX:FER
47.9
13%
3.7
DE
H
Hochtief AG
XETRA:HOT
14
4%
3.5
US
EMCOR Group Inc
NYSE:EME
19.5
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett