B

Budimex SA
F:FBF

Watchlist Manager
Budimex SA
F:FBF
Watchlist
Price: 148.7 EUR -3.03% Market Closed
Market Cap: 3.8B EUR

Relative Value

The Relative Value of one FBF stock under the Base Case scenario is hidden EUR. Compared to the current market price of 148.7 EUR, Budimex SA 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.

FBF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
24
Median 3Y
1.5
Median 5Y
1
Industry
0.9
Forward
1.7
vs History
0
vs Industry
23
Median 3Y
21.5
Median 5Y
16.4
Industry
16
Forward
23.3
vs History
11
vs Industry
12
Median 3Y
14.8
Median 5Y
11
Industry
8.9
vs History
12
vs Industry
11
Median 3Y
16.4
Median 5Y
13.3
Industry
14.8
vs History
9
vs Industry
1
Median 3Y
11.3
Median 5Y
7
Industry
1.3
vs History
1
vs Industry
32
Median 3Y
1.3
Median 5Y
0.7
Industry
1.1
Forward
1.5
vs History
4
vs Industry
18
Median 3Y
9.9
Median 5Y
6.7
Industry
5.5
vs History
0
vs Industry
21
Median 3Y
13.8
Median 5Y
8.5
Industry
9.9
Forward
15
vs History
0
vs Industry
21
Median 3Y
16.8
Median 5Y
10.8
Industry
12.7
Forward
18.5
vs History
9
vs Industry
16
Median 3Y
11.8
Median 5Y
7
Industry
10.3
vs History
6
vs Industry
14
Median 3Y
12
Median 5Y
7.1
Industry
12.7
vs History
22
vs Industry
5
Median 3Y
3.5
Median 5Y
2.2
Industry
0.9

Multiples Across Competitors

FBF Competitors Multiples
Budimex SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Budimex SA
F:FBF
16.3B EUR 1.8 26.7 17.3 21.8
MY
Malaysian Resources Corporation Bhd
KLSE:MRCB
11.8T MYR 9 836.9 400 458.8 113 248.6 113 248.6
MY
Econpile Holdings Bhd
KLSE:ECONBHD
2.2T MYR 7 403.8 925 505.1 152 172 229 163.4
FR
Vinci SA
PAR:DG
67B EUR 0.9 14.1 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
64.7B USD 2.4 63.5 29.1 45.7
IN
Larsen & Toubro Ltd
NSE:LT
5.6T INR 2.1 34 21.4 25.3
IN
Larsen and Toubro Ltd
F:LTO
51.3B EUR 2 33.1 20.9 24.7
MY
UEM Edgenta Bhd
KLSE:EDGENTA
205.4B MYR 69.2 -2 471.4 -8 466.8 -8 466.8
ES
Ferrovial SA
MAD:FER
39.9B EUR 4.3 11.9 33.9 49.9
NL
Ferrovial SE
AEX:FER
39.8B EUR 4.3 11.8 33.8 49.8
US
Comfort Systems USA Inc
NYSE:FIX
33.8B USD 4.1 40.3 26.4 29.7
P/E Multiple
Earnings Growth PEG
PL
B
Budimex SA
F:FBF
Average P/E: 132 619.9
26.7
15%
1.8
MY
M
Malaysian Resources Corporation Bhd
KLSE:MRCB
400 458.8
12%
33 371.6
MY
E
Econpile Holdings Bhd
KLSE:ECONBHD
925 505.1
208%
4 449.5
FR
Vinci SA
PAR:DG
14.1
8%
1.8
US
Quanta Services Inc
NYSE:PWR
63.5
33%
1.9
IN
Larsen & Toubro Ltd
NSE:LT
34
21%
1.6
IN
Larsen and Toubro Ltd
F:LTO
33.1
21%
1.6
MY
U
UEM Edgenta Bhd
KLSE:EDGENTA
Negative Multiple: -2 471.4 N/A N/A
ES
Ferrovial SA
MAD:FER
11.9
-34%
N/A
NL
Ferrovial SE
AEX:FER
11.8
-34%
N/A
US
Comfort Systems USA Inc
NYSE:FIX
40.3
33%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Budimex SA
F:FBF
Average EV/EBITDA: 26 561
17.3
17%
1
MY
M
Malaysian Resources Corporation Bhd
KLSE:MRCB
113 248.6
18%
6 291.6
MY
E
Econpile Holdings Bhd
KLSE:ECONBHD
152 172
44%
3 458.5
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29.1
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.4
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
20.9
18%
1.2
MY
U
UEM Edgenta Bhd
KLSE:EDGENTA
Negative Multiple: -8 466.8 N/A N/A
ES
Ferrovial SA
MAD:FER
33.9
10%
3.4
NL
Ferrovial SE
AEX:FER
33.8
10%
3.4
US
Comfort Systems USA Inc
NYSE:FIX
26.4
25%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
Budimex SA
F:FBF
Average EV/EBIT: 34 266.9
21.8
19%
1.1
MY
M
Malaysian Resources Corporation Bhd
KLSE:MRCB
113 248.6
21%
5 392.8
MY
E
Econpile Holdings Bhd
KLSE:ECONBHD
229 163.4
60%
3 819.4
FR
Vinci SA
PAR:DG
9.6
7%
1.4
US
Quanta Services Inc
NYSE:PWR
45.7
23%
2
IN
Larsen & Toubro Ltd
NSE:LT
25.3
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.7
21%
1.2
MY
U
UEM Edgenta Bhd
KLSE:EDGENTA
Negative Multiple: -8 466.8 N/A N/A
ES
Ferrovial SA
MAD:FER
49.9
12%
4.2
NL
Ferrovial SE
AEX:FER
49.8
12%
4.1
US
Comfort Systems USA Inc
NYSE:FIX
29.7
26%
1.1