Merko Ehitus AS
F:MKS

Watchlist Manager
Merko Ehitus AS Logo
Merko Ehitus AS
F:MKS
Watchlist
Price: 29.85 EUR Market Closed
Market Cap: 528.3m EUR

Relative Value

The Relative Value of one MKS stock under the Base Case scenario is 25.13 EUR. Compared to the current market price of 29.85 EUR, Merko Ehitus AS is Overvalued by 16%.

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.

MKS Relative Value
Base Case
25.13 EUR
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
42
Median 3Y
0.6
Median 5Y
0.7
Industry
0.9
vs History
39
vs Industry
58
Median 3Y
6.8
Median 5Y
7.2
Industry
16
vs History
7
vs Industry
34
Median 3Y
3.4
Median 5Y
3.2
Industry
9
vs History
31
vs Industry
23
Median 3Y
10.4
Median 5Y
13.3
Industry
14.9
vs History
4
vs Industry
27
Median 3Y
1.4
Median 5Y
1.5
Industry
1.3
vs History
4
vs Industry
53
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1
vs History
39
vs Industry
51
Median 3Y
4.3
Median 5Y
4.5
Industry
5.5
vs History
42
vs Industry
56
Median 3Y
5.5
Median 5Y
6.3
Industry
9.9
vs History
47
vs Industry
58
Median 3Y
5.8
Median 5Y
6.8
Industry
12.7
vs History
11
vs Industry
42
Median 3Y
3.4
Median 5Y
3.2
Industry
10.3
vs History
9
vs Industry
38
Median 3Y
3.4
Median 5Y
3.4
Industry
12.7
vs History
9
vs Industry
16
Median 3Y
0.9
Median 5Y
1
Industry
0.9

Multiples Across Competitors

MKS Competitors Multiples
Merko Ehitus AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
EE
Merko Ehitus AS
F:MKS
528.3m EUR 1 7.7 6.6 6.9
FR
Vinci SA
PAR:DG
67B EUR 0.9 14.1 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
64.5B USD 2.4 63.4 29 45.6
IN
Larsen & Toubro Ltd
NSE:LT
5.6T INR 2.1 33.9 21.4 25.3
IN
Larsen and Toubro Ltd
F:LTO
51.3B EUR 2 33.1 20.9 24.7
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
34B USD 4.1 40.6 26.6 29.9
CN
China State Construction Engineering Corp Ltd
SSE:601668
214.5B CNY 0.1 4.9 10.8 10.8
DE
Hochtief AG
XETRA:HOT
24.9B EUR 0.7 29.2 12.8 19
US
EMCOR Group Inc
NYSE:EME
28.1B USD 1.7 24.8 16.1 17.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
EE
Merko Ehitus AS
F:MKS
Average EV/EBITDA: 19.9
6.6
N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29
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
ES
Ferrovial SA
MAD:FER
33.9
9%
3.8
NL
Ferrovial SE
AEX:FER
33.8
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
26.6
25%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
DE
H
Hochtief AG
XETRA:HOT
12.8
5%
2.6
US
EMCOR Group Inc
NYSE:EME
16.1
11%
1.5