C

China Geothermal Industry Development Group Ltd
HKEX:8128

Watchlist Manager
China Geothermal Industry Development Group Ltd
HKEX:8128
Watchlist
Price: 0.04 HKD Market Closed
Market Cap: HK$179.8m

Relative Value

The Relative Value of one China Geothermal Industry Development Group Ltd stock under the Base Case scenario is 0.01 HKD. Compared to the current market price of 0.04 HKD, China Geothermal Industry Development Group Ltd is Overvalued by 70%.

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.

Relative Value
Base Case
0.01 HKD
Overvaluation 70%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
China Geothermal Industry Development Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
China Geothermal Industry Development Group Ltd
HKEX:8128
181m HKD 2.6 12.5 14.2 14.2
US
Cintas Corp
NASDAQ:CTAS
78.7B USD 7.3 41.4 27 32.5
US
Copart Inc
NASDAQ:CPRT
38.5B USD 8.3 24.2 17.2 19.3
AU
Brambles Ltd
ASX:BXB
31.9B AUD 3.3 24.9 17.6 17.6
US
RB Global Inc
F:J1F
18.2B EUR 4.7 54.9 20.7 30.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.3B CAD 4.7 54.6 20.6 30.1
FR
Spie SA
PAR:SPIE
7.7B EUR 0.8 39.4 10.1 16.7
US
Aurora Innovation Inc
NASDAQ:AUR
7.4B USD 3 699.1 -9.2 -7.3 -7.1
FR
Elis SA
PAR:ELIS
6.1B EUR 1.3 16.1 5.7 14.4
DK
Iss A/S
CSE:ISS
42B DKK 0.5 15.4 8.1 11
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
P/E Multiple
Earnings Growth PEG
HK
C
China Geothermal Industry Development Group Ltd
HKEX:8128
Average P/E: 30.3
12.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.4
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.2
6%
4
AU
Brambles Ltd
ASX:BXB
24.9
10%
2.5
US
RB Global Inc
F:J1F
54.9
35%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
54.6
35%
1.6
FR
Spie SA
PAR:SPIE
39.4
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.2 N/A N/A
FR
Elis SA
PAR:ELIS
16.1
15%
1.1
DK
Iss A/S
CSE:ISS
15.4
14%
1.1
US
I
IAA Inc
F:3NI
19.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
China Geothermal Industry Development Group Ltd
HKEX:8128
Average EV/EBITDA: 15.4
14.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
AU
Brambles Ltd
ASX:BXB
17.6
27%
0.7
US
RB Global Inc
F:J1F
20.7
11%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
20.6
11%
1.9
FR
Spie SA
PAR:SPIE
10.1
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.3 N/A N/A
FR
Elis SA
PAR:ELIS
5.7
6%
0.9
DK
Iss A/S
CSE:ISS
8.1
6%
1.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
China Geothermal Industry Development Group Ltd
HKEX:8128
Average EV/EBIT: 20.2
14.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.5
11%
3
US
Copart Inc
NASDAQ:CPRT
19.3
7%
2.8
AU
Brambles Ltd
ASX:BXB
17.6
9%
2
US
RB Global Inc
F:J1F
30.2
9%
3.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
30.1
9%
3.3
FR
Spie SA
PAR:SPIE
16.7
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.1 N/A N/A
FR
Elis SA
PAR:ELIS
14.4
10%
1.4
DK
Iss A/S
CSE:ISS
11
7%
1.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A