Relative Value

There is not enough data to reliably calculate the relative value of 3NI.

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.

3NI Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
2.6
Median 5Y
2.6
Industry
1.2
vs History
vs Industry
Median 3Y
18.3
Median 5Y
18.5
Industry
16.8
vs History
vs Industry
Median 3Y
13.4
Median 5Y
14.3
Industry
10.1
vs History
vs Industry
Median 3Y
96.1
Median 5Y
95.5
Industry
16.8
vs History
vs Industry
Median 3Y
9.5
Median 5Y
9.9
Industry
1.7
vs History
vs Industry
Median 3Y
3
Median 5Y
3
Industry
1.5
vs History
vs Industry
Median 3Y
8.5
Median 5Y
8.6
Industry
4.3
vs History
vs Industry
Median 3Y
12
Median 5Y
12.1
Industry
8.6
vs History
vs Industry
Median 3Y
15
Median 5Y
15.1
Industry
12.7
vs History
vs Industry
Median 3Y
15.7
Median 5Y
16.5
Industry
10.8
vs History
vs Industry
Median 3Y
28.3
Median 5Y
29.8
Industry
15
vs History
vs Industry
Median 3Y
2.1
Median 5Y
2.2
Industry
1.2

Multiples Across Competitors

3NI Competitors Multiples
IAA Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 12.7 15.9
US
Cintas Corp
NASDAQ:CTAS
74.9B USD 7.1 40.6 26.4 31.9
US
Copart Inc
NASDAQ:CPRT
37.7B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
30.5B AUD 3.1 22.9 16.3 16.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.4B CAD 4.4 50.8 19.3 28.2
US
RB Global Inc
F:J1F
16.3B EUR 4.2 48.8 18.6 27.2
FR
Spie SA
PAR:SPIE
8.4B EUR 0.8 41.8 10.6 17.5
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 4 246 -10.6 -8.6 -8.4
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.5 5.4 13.7
DK
Iss A/S
CSE:ISS
39B DKK 0.5 14.3 7.4 10.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
537.6B INR 11.2 39.3 31.5 32.5
P/E Multiple
Earnings Growth PEG
US
I
IAA Inc
F:3NI
Average P/E: 31.7
19.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.6
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
3.9
AU
Brambles Ltd
ASX:BXB
22.9
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.8
35%
1.5
US
RB Global Inc
F:J1F
48.8
35%
1.4
FR
Spie SA
PAR:SPIE
41.8
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
15.5
15%
1
DK
Iss A/S
CSE:ISS
14.3
13%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
12%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
I
IAA Inc
F:3NI
Average EV/EBITDA: 16.5
12.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.4
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.3
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.3
11%
1.8
US
RB Global Inc
F:J1F
18.6
11%
1.7
FR
Spie SA
PAR:SPIE
10.6
10%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.6 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.4
6%
1.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.5
13%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
I
IAA Inc
F:3NI
Average EV/EBIT: 21.2
15.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.9
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.3
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.2
9%
3.1
US
RB Global Inc
F:J1F
27.2
9%
3
FR
Spie SA
PAR:SPIE
17.5
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
13.7
10%
1.4
DK
Iss A/S
CSE:ISS
10.2
7%
1.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.5
13%
2.5