Ekopak NV
F:7XZ

Watchlist Manager
Ekopak NV Logo
Ekopak NV
F:7XZ
Watchlist
Price: 5.24 EUR 0.38% Market Closed
Market Cap: €77.7m

Relative Value

The Relative Value of one 7XZ stock under the Base Case scenario is 8.77 EUR. Compared to the current market price of 5.24 EUR, Ekopak NV is Undervalued by 40%.

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.

7XZ Relative Value
Base Case
8.77 EUR
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

7XZ Competitors Multiples
Ekopak NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Ekopak NV
F:7XZ
97.7m EUR 2.7 -5.6 -15.1 -8
US
Waste Management Inc
NYSE:WM
96.1B USD 3.8 35.5 15.8 25.6
US
Republic Services Inc
NYSE:RSG
69.5B USD 4.2 32.5 16.1 24.8
CA
Waste Connections Inc
TSX:WCN
58.3B CAD 4.5 39.3 16.6 27.7
US
Rollins Inc
NYSE:ROL
26.7B USD 7.1 50.8 32 37.5
US
Veralto Corp
NYSE:VLTO
22.3B USD 4.1 23.7 16.4 17.4
UK
Rentokil Initial PLC
LSE:RTO
12.3B GBP 1.8 36.8 12 22.4
CA
GFL Environmental Inc
TSX:GFL
21.1B CAD 3.1 5.5 16.7 71.5
US
Clean Harbors Inc
NYSE:CLH
15.3B USD 2.5 38.5 15.1 25.1
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
67B CNY 14.7 18 494.8 943.8 943.8
US
Tetra Tech Inc
NASDAQ:TTEK
8.7B USD 1.9 24.7 13.7 14.9
P/E Multiple
Earnings Growth PEG
BE
Ekopak NV
F:7XZ
Average P/E: 1 878.2
Negative Multiple: -5.6
N/A N/A
US
Waste Management Inc
NYSE:WM
35.5
16%
2.2
US
Republic Services Inc
NYSE:RSG
32.5
9%
3.6
CA
Waste Connections Inc
TSX:WCN
39.3
19%
2.1
US
Rollins Inc
NYSE:ROL
50.8
13%
3.9
US
Veralto Corp
NYSE:VLTO
23.7
10%
2.4
UK
Rentokil Initial PLC
LSE:RTO
36.8
31%
1.2
CA
GFL Environmental Inc
TSX:GFL
5.5
-44%
N/A
US
Clean Harbors Inc
NYSE:CLH
38.5
12%
3.2
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
18 494.8
123%
150.4
US
Tetra Tech Inc
NASDAQ:TTEK
24.7
25%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Ekopak NV
F:7XZ
Average EV/EBITDA: 109.8
Negative Multiple: -15.1
N/A N/A
US
Waste Management Inc
NYSE:WM
15.8
9%
1.8
US
Republic Services Inc
NYSE:RSG
16.1
7%
2.3
CA
Waste Connections Inc
TSX:WCN
16.6
8%
2.1
US
Rollins Inc
NYSE:ROL
32
12%
2.7
US
Veralto Corp
NYSE:VLTO
16.4
9%
1.8
UK
Rentokil Initial PLC
LSE:RTO
12
5%
2.4
CA
GFL Environmental Inc
TSX:GFL
16.7
16%
1
US
Clean Harbors Inc
NYSE:CLH
15.1
8%
1.9
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
943.8
47%
20.1
US
Tetra Tech Inc
NASDAQ:TTEK
13.7
4%
3.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Ekopak NV
F:7XZ
Average EV/EBIT: 121.1
Negative Multiple: -8
N/A N/A
US
Waste Management Inc
NYSE:WM
25.6
11%
2.3
US
Republic Services Inc
NYSE:RSG
24.8
7%
3.5
CA
Waste Connections Inc
TSX:WCN
27.7
11%
2.5
US
Rollins Inc
NYSE:ROL
37.5
13%
2.9
US
Veralto Corp
NYSE:VLTO
17.4
10%
1.7
UK
Rentokil Initial PLC
LSE:RTO
22.4
12%
1.9
CA
GFL Environmental Inc
TSX:GFL
71.5
49%
1.5
US
Clean Harbors Inc
NYSE:CLH
25.1
10%
2.5
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
943.8
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
14.9
5%
3
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