Relative Value

The Relative Value of one ISS stock under the Base Case scenario is hidden DKK. Compared to the current market price of 214 DKK, Iss A/S is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
78
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.4
vs History
55
vs Industry
42
Median 3Y
13.2
Median 5Y
14
Industry
16.6
Forward
12.2
vs History
23
vs Industry
39
Median 3Y
7.6
Median 5Y
7.5
Industry
10.1
vs History
22
vs Industry
37
Median 3Y
9.6
Median 5Y
4.9
Industry
16.5
vs History
6
vs Industry
23
Median 3Y
2.5
Median 5Y
2.7
Industry
1.7
vs History
49
vs Industry
72
Median 3Y
0.4
Median 5Y
0.5
Industry
1.5
Forward
0.4
vs History
49
vs Industry
85
Median 3Y
0.5
Median 5Y
0.5
Industry
4.3
vs History
44
vs Industry
42
Median 3Y
6.9
Median 5Y
6.9
Industry
8.6
Forward
6.5
vs History
52
vs Industry
41
Median 3Y
9.6
Median 5Y
9.6
Industry
12.7
Forward
8.9
vs History
71
vs Industry
35
Median 3Y
9.8
Median 5Y
10.3
Industry
10.9
vs History
76
vs Industry
30
Median 3Y
12.1
Median 5Y
12.8
Industry
15
vs History
25
vs Industry
46
Median 3Y
1
Median 5Y
1
Industry
1.2

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
36.1B DKK 0.4 13.2 6.9 9.5
US
Cintas Corp
NASDAQ:CTAS
75B USD 7.1 40.7 26.5 32
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.5B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.3 10.4 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
8B USD 4 014.4 -10 -8.1 -7.9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
546B INR 11.4 39.8 32 33
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 12.8 16
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
DK
Iss A/S
CSE:ISS
Average P/E: 29.5
13.2
13%
1
US
Cintas Corp
NASDAQ:CTAS
40.7
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.4
35%
1.4
FR
Spie SA
PAR:SPIE
40.3
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10 N/A N/A
FR
Elis SA
PAR:ELIS
15
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.8
13%
3.1
US
I
IAA Inc
F:3NI
19.7
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Iss A/S
CSE:ISS
Average EV/EBITDA: 16
6.9
6%
1.2
US
Cintas Corp
NASDAQ:CTAS
26.5
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Iss A/S
CSE:ISS
Average EV/EBIT: 20.5
9.5
7%
1.4
US
Cintas Corp
NASDAQ:CTAS
32
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
33
14%
2.4
US
I
IAA Inc
F:3NI
16
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2