Rubis SCA
LSE:0RTS

Watchlist Manager
Rubis SCA Logo
Rubis SCA
LSE:0RTS
Watchlist
Price: 32.8 EUR 1.99% Market Closed
Market Cap: 3.4B EUR

Relative Value

The Relative Value of one 0RTS stock under the Base Case scenario is 55.73 EUR. Compared to the current market price of 32.8 EUR, Rubis SCA is Undervalued by 41%.

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.

0RTS Relative Value
Base Case
55.73 EUR
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
81
Median 3Y
0.4
Median 5Y
0.4
Industry
1.7
Forward
0.5
vs History
44
vs Industry
56
Median 3Y
8.6
Median 5Y
8.8
Industry
15.2
Forward
10.4
vs History
53
vs Industry
57
Median 3Y
4.5
Median 5Y
5.6
Industry
7.5
vs History
58
vs Industry
18
Median 3Y
14.4
Median 5Y
19.1
Industry
14.4
vs History
17
vs Industry
59
Median 3Y
1
Median 5Y
1
Industry
1.4
vs History
20
vs Industry
82
Median 3Y
0.6
Median 5Y
0.6
Industry
2.9
Forward
0.7
vs History
23
vs Industry
80
Median 3Y
2.4
Median 5Y
2.5
Industry
7.9
vs History
30
vs Industry
69
Median 3Y
5.3
Median 5Y
5.4
Industry
10.8
Forward
6.2
vs History
15
vs Industry
65
Median 3Y
7.3
Median 5Y
7.7
Industry
15.3
Forward
8.9
vs History
46
vs Industry
63
Median 3Y
6.4
Median 5Y
7
Industry
11.5
vs History
44
vs Industry
36
Median 3Y
12.9
Median 5Y
13.1
Industry
17.2
vs History
17
vs Industry
55
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

0RTS Competitors Multiples
Rubis SCA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Rubis SCA
LSE:0RTS
3.4B EUR 0.5 9 6.1 9.3
ES
Naturgy Energy Group SA
MAD:NTGY
24.8B EUR 1 9.8 5.6 7.5
US
Atmos Energy Corp
NYSE:ATO
26.9B USD 5.7 22.5 15.6 22.9
IT
Snam SpA
MIL:SRG
19.8B EUR 3.5 9 9.3 13
HK
Hong Kong and China Gas Co Ltd
HKEX:3
132.5B HKD 2.4 23.5 19.6 19.6
JP
Tokyo Gas Co Ltd
TSE:9531
2.2T JPY 0.8 11.5 6.7 16.2
JP
Osaka Gas Co Ltd
TSE:9532
2.1T JPY 1 11.9 8.5 14.1
IT
Italgas SpA
MIL:IG
10.5B EUR 2.5 11.3 9.6 13.1
IN
GAIL (India) Ltd
NSE:GAIL
1.1T INR 0.7 9.9 7.3 9.6
CN
ENN Energy Holdings Ltd
HKEX:2688
77.3B HKD 0.6 11.8 9.1 9.1
MY
Petronas Gas Bhd
KLSE:PETGAS
36.2B MYR 5.6 20.3 10.5 16.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Rubis SCA
LSE:0RTS
Average EV/EBITDA: 9.8
6.1
2%
3
ES
Naturgy Energy Group SA
MAD:NTGY
5.6
-1%
N/A
US
Atmos Energy Corp
NYSE:ATO
15.6
14%
1.1
IT
Snam SpA
MIL:SRG
9.3
7%
1.3
HK
Hong Kong and China Gas Co Ltd
HKEX:3
19.6
6%
3.3
JP
T
Tokyo Gas Co Ltd
TSE:9531
6.7
4%
1.7
JP
Osaka Gas Co Ltd
TSE:9532
8.5
3%
2.8
IT
Italgas SpA
MIL:IG
9.6
20%
0.5
IN
GAIL (India) Ltd
NSE:GAIL
7.3
4%
1.8
CN
ENN Energy Holdings Ltd
HKEX:2688
9.1
8%
1.1
MY
Petronas Gas Bhd
KLSE:PETGAS
10.5
2%
5.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Rubis SCA
LSE:0RTS
Average EV/EBIT: 13.7
9.3
3%
3.1
ES
Naturgy Energy Group SA
MAD:NTGY
7.5
-4%
N/A
US
Atmos Energy Corp
NYSE:ATO
22.9
15%
1.5
IT
Snam SpA
MIL:SRG
13
6%
2.2
HK
Hong Kong and China Gas Co Ltd
HKEX:3
19.6
3%
6.5
JP
T
Tokyo Gas Co Ltd
TSE:9531
16.2
N/A N/A
JP
Osaka Gas Co Ltd
TSE:9532
14.1
N/A N/A
IT
Italgas SpA
MIL:IG
13.1
22%
0.6
IN
GAIL (India) Ltd
NSE:GAIL
9.6
4%
2.4
CN
ENN Energy Holdings Ltd
HKEX:2688
9.1
8%
1.1
MY
Petronas Gas Bhd
KLSE:PETGAS
16.2
1%
16.2