5FO Relative Valuation - Mirait One Corp

Watchlist Manager

Watchlist

Price: 21 EUR 0.96%

Market Cap: €2B

Relative Value

The Relative Value of one 5FO stock under the Base Case scenario is hidden EUR. Compared to the current market price of 21 EUR, Mirait One Corp 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.

What is Relative Valuation?

How is Relative Value calculated?

5FO Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		Mirait One Corp F:5FO	1.9B EUR	0.6	14.9	8.5	12.1
FR		Vinci SA PAR:DG	76.9B EUR	1	15.7	6.9	10.2
US		Quanta Services Inc NYSE:PWR	77.8B USD	2.9	76.4	34.6	54.3
IN		Larsen and Toubro Ltd F:LTO	56.7B EUR	2.2	37.5	22.4	26.3
IN		Larsen & Toubro Ltd NSE:LT	5.9T INR	2.1	36.3	21.7	25.4
ES		Ferrovial SA MAD:FER	44B EUR	4.9	13.7	40.2	59.9
NL		Ferrovial SE AEX:FER	44.2B EUR	4.8	13.5	41.5	61.9
US		Comfort Systems USA Inc NYSE:FIX	46.6B USD	5.6	55.7	36.7	41.3
DE	H	Hochtief AG XETRA:HOT	30B EUR	0.8	34.9	15.3	22.5
US		EMCOR Group Inc NYSE:EME	35.1B USD	2.2	31	20.3	22.5
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	27.3B EUR	0.4	22.2	8.4	12.1

				Revenue Growth	P/S to Growth
JP		Mirait One Corp F:5FO	Average P/S: 2.5 0.6	4%	0.1
FR		Vinci SA PAR:DG	1	4%	0.3
US		Quanta Services Inc NYSE:PWR	2.9	15%	0.2
IN		Larsen and Toubro Ltd F:LTO	2.2	16%	0.1
IN		Larsen & Toubro Ltd NSE:LT	2.1	16%	0.1
ES		Ferrovial SA MAD:FER	4.9	4%	1.2
NL		Ferrovial SE AEX:FER	4.8	4%	1.2
US		Comfort Systems USA Inc NYSE:FIX	5.6	17%	0.3
DE	H	Hochtief AG XETRA:HOT	0.8	13%	0.1
US		EMCOR Group Inc NYSE:EME	2.2	10%	0.2
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	0.4	12%	0

				Earnings Growth	PEG
JP		Mirait One Corp F:5FO	Average P/E: 32 14.9	16%	0.9
FR		Vinci SA PAR:DG	15.7	10%	1.6
US		Quanta Services Inc NYSE:PWR	76.4	34%	2.2
IN		Larsen and Toubro Ltd F:LTO	37.5	21%	1.8
IN		Larsen & Toubro Ltd NSE:LT	36.3	21%	1.7
ES		Ferrovial SA MAD:FER	13.7	-34%	N/A
NL		Ferrovial SE AEX:FER	13.5	-34%	N/A
US		Comfort Systems USA Inc NYSE:FIX	55.7	34%	1.6
DE	H	Hochtief AG XETRA:HOT	34.9	15%	2.3
US		EMCOR Group Inc NYSE:EME	31	11%	2.8
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	22.2	14%	1.6

				EBITDA Growth	EV/EBITDA to Growth
JP		Mirait One Corp F:5FO	Average EV/EBITDA: 23.3 8.5	9%	0.9
FR		Vinci SA PAR:DG	6.9	5%	1.4
US		Quanta Services Inc NYSE:PWR	34.6	21%	1.6
IN		Larsen and Toubro Ltd F:LTO	22.4	18%	1.2
IN		Larsen & Toubro Ltd NSE:LT	21.7	18%	1.2
ES		Ferrovial SA MAD:FER	40.2	9%	4.5
NL		Ferrovial SE AEX:FER	41.5	9%	4.6
US		Comfort Systems USA Inc NYSE:FIX	36.7	25%	1.5
DE	H	Hochtief AG XETRA:HOT	15.3	5%	3.1
US		EMCOR Group Inc NYSE:EME	20.3	11%	1.8
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	8.4	29%	0.3

				EBIT Growth	EV/EBIT to Growth
JP		Mirait One Corp F:5FO	Average EV/EBIT: 31.7 12.1	N/A	N/A
FR		Vinci SA PAR:DG	10.2	6%	1.7
US		Quanta Services Inc NYSE:PWR	54.3	24%	2.3
IN		Larsen and Toubro Ltd F:LTO	26.3	21%	1.3
IN		Larsen & Toubro Ltd NSE:LT	25.4	21%	1.2
ES		Ferrovial SA MAD:FER	59.9	12%	5
NL		Ferrovial SE AEX:FER	61.9	12%	5.2
US		Comfort Systems USA Inc NYSE:FIX	41.3	29%	1.4
DE	H	Hochtief AG XETRA:HOT	22.5	6%	3.8
US		EMCOR Group Inc NYSE:EME	22.5	11%	2
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	12.1	44%	0.3

Mirait One Corp
F:5FO

Relative Value

Valuation Multiples

Multiples Across Competitors

5FO Competitors Multiples
Mirait One Corp Competitors

See Also

Company

Help

Tools

Stocks

Mirait One Corp F:5FO

Relative Value

Valuation Multiples

Multiples Across Competitors

5FO Competitors Multiples Mirait One Corp Competitors

See Also

Company

Help

Tools

Stocks

Mirait One Corp
F:5FO

5FO Competitors Multiples
Mirait One Corp Competitors