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
I
Worst Case
Base Case
Best Case

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 2.8 19.8 12.8 16.1
US
Cintas Corp
NASDAQ:CTAS
78.4B USD 7.3 41.5 26.9 32.4
US
Copart Inc
NASDAQ:CPRT
35.7B USD 7.7 22.9 16.1 18.1
AU
Brambles Ltd
ASX:BXB
31.3B AUD 3.2 23 16.9 16.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.3 51.5 17.7 29.3
US
RB Global Inc
F:J1F
16.8B EUR 4.3 51.5 17.7 29.2
FR
Spie SA
PAR:SPIE
8.3B EUR 0.8 47.2 8.9 15.9
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 2 872.4 -10.6 -8.4 -8.1
FR
Elis SA
PAR:ELIS
5.9B EUR 1.3 15.8 5.5 13.9
US
VSE Corp
NASDAQ:VSEC
6.4B USD 5.7 569.2 53.9 77.7
DK
Iss A/S
CSE:ISS
35.4B DKK 0.4 13.5 7.8 10.8
P/S Multiple
Revenue Growth P/S to Growth
US
I
IAA Inc
F:3NI
Average P/S: 264.6
2.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.7
5%
1.5
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.3
10%
0.4
US
RB Global Inc
F:J1F
4.3
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 872.4
513%
5.6
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
US
VSE Corp
NASDAQ:VSEC
5.7
18%
0.3
DK
Iss A/S
CSE:ISS
0.4
5%
0.1
P/E Multiple
Earnings Growth PEG
US
I
IAA Inc
F:3NI
Average P/E: 85.6
19.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.5
11%
3.8
US
Copart Inc
NASDAQ:CPRT
22.9
5%
4.6
AU
Brambles Ltd
ASX:BXB
23
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.5
48%
1.1
US
RB Global Inc
F:J1F
51.5
48%
1.1
FR
Spie SA
PAR:SPIE
47.2
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
15.8
14%
1.1
US
VSE Corp
NASDAQ:VSEC
569.2
108%
5.3
DK
Iss A/S
CSE:ISS
13.5
17%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
I
IAA Inc
F:3NI
Average EV/EBITDA: 18.4
12.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.1
5%
3.2
AU
Brambles Ltd
ASX:BXB
16.9
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
17.7
17%
1
US
RB Global Inc
F:J1F
17.7
17%
1
FR
Spie SA
PAR:SPIE
8.9
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
5.5
6%
0.9
US
VSE Corp
NASDAQ:VSEC
53.9
39%
1.4
DK
Iss A/S
CSE:ISS
7.8
6%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
I
IAA Inc
F:3NI
Average EV/EBIT: 26
16.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.4
10%
3.2
US
Copart Inc
NASDAQ:CPRT
18.1
5%
3.6
AU
Brambles Ltd
ASX:BXB
16.9
10%
1.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.3
24%
1.2
US
RB Global Inc
F:J1F
29.2
24%
1.2
FR
Spie SA
PAR:SPIE
15.9
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
US
VSE Corp
NASDAQ:VSEC
77.7
26%
3
DK
Iss A/S
CSE:ISS
10.8
7%
1.5
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