Relative Value

The Relative Value of one ISS stock under the Base Case scenario is 317.17 DKK. Compared to the current market price of 259.2 DKK, Iss A/S is Undervalued by 18%.

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.

ISS Relative Value
Base Case
317.17 DKK
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ISS Competitors Multiples
Iss A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Iss A/S
CSE:ISS
43.6B DKK 0.5 15.9 8.3 11.4
US
Cintas Corp
NASDAQ:CTAS
79.6B USD 7.4 42.1 27.4 33
US
Copart Inc
NASDAQ:CPRT
39B USD 8.4 24.5 17.4 19.6
AU
Brambles Ltd
ASX:BXB
31.5B AUD 3.3 24.4 17.3 17.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.7B CAD 4.8 56.1 21.1 30.9
US
RB Global Inc
F:J1F
18.3B EUR 4.8 55.2 20.8 30.4
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 40.5 10.3 17.1
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 4 301 -10.7 -8.8 -8.5
FR
Elis SA
PAR:ELIS
6.2B EUR 1.3 16.5 5.7 14.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
503B INR 10.5 36.7 29.3 30.2
P/E Multiple
Earnings Growth PEG
DK
Iss A/S
CSE:ISS
Average P/E: 33.2
15.9
14%
1.1
US
Cintas Corp
NASDAQ:CTAS
42.1
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.5
6%
4.1
AU
Brambles Ltd
ASX:BXB
24.4
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
56.1
35%
1.6
US
RB Global Inc
F:J1F
55.2
35%
1.6
FR
Spie SA
PAR:SPIE
40.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.7 N/A N/A
FR
Elis SA
PAR:ELIS
16.5
15%
1.1
US
I
IAA Inc
F:3NI
19.9
N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
36.7
12%
3.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Iss A/S
CSE:ISS
Average EV/EBITDA: 17.1
8.3
6%
1.4
US
Cintas Corp
NASDAQ:CTAS
27.4
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.4
7%
2.5
AU
Brambles Ltd
ASX:BXB
17.3
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.1
11%
1.9
US
RB Global Inc
F:J1F
20.8
11%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.8 N/A N/A
FR
Elis SA
PAR:ELIS
5.7
6%
1
US
I
IAA Inc
F:3NI
12.8
N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
29.3
13%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Iss A/S
CSE:ISS
Average EV/EBIT: 22.1
11.4
7%
1.6
US
Cintas Corp
NASDAQ:CTAS
33
11%
3
US
Copart Inc
NASDAQ:CPRT
19.6
7%
2.8
AU
Brambles Ltd
ASX:BXB
17.3
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
30.9
9%
3.4
US
RB Global Inc
F:J1F
30.4
9%
3.4
FR
Spie SA
PAR:SPIE
17.1
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.5 N/A N/A
FR
Elis SA
PAR:ELIS
14.6
10%
1.5
US
I
IAA Inc
F:3NI
16.1
N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
30.2
13%
2.3