Maintel Holdings PLC
LSE:MAI

Watchlist Manager
Maintel Holdings PLC Logo
Maintel Holdings PLC
LSE:MAI
Watchlist
Price: 142.5 GBX
Market Cap: £20.5m

Relative Value

The Relative Value of one MAI stock under the Base Case scenario is hidden GBX. Compared to the current market price of 142.5 GBX, Maintel Holdings PLC 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.

MAI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

MAI Competitors Multiples
Maintel Holdings PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Maintel Holdings PLC
LSE:MAI
20.5m GBP 0.2 -58.1 4.2 11
US
Cintas Corp
NASDAQ:CTAS
76.1B USD 7.1 40.4 26.3 31.7
US
Copart Inc
NASDAQ:CPRT
39.2B USD 8.4 24.6 17.5 19.7
AU
Brambles Ltd
ASX:BXB
30.6B AUD 3.2 23.5 11.4 11.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.7B CAD 4.6 52.7 14.4 21.1
US
RB Global Inc
F:J1F
17.6B EUR 4.5 51.7 23.6 34.5
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 38.8 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.2B USD 4 086.8 -10.2 -8.3 -8
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.7 5.5 13.9
DK
Iss A/S
CSE:ISS
40.4B DKK 0.5 15.2 7.9 10.8
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 15 18.8
P/S Multiple
Revenue Growth P/S to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average P/S: 374.5
0.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.1
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.4
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.6
5%
0.9
US
RB Global Inc
F:J1F
4.5
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 086.8
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
UK
Maintel Holdings PLC
LSE:MAI
Average P/E: 31.4
Negative Multiple: -58.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.4
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.6
6%
4.1
AU
Brambles Ltd
ASX:BXB
23.5
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
52.7
35%
1.5
US
RB Global Inc
F:J1F
51.7
35%
1.5
FR
Spie SA
PAR:SPIE
38.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.2 N/A N/A
FR
Elis SA
PAR:ELIS
15.7
15%
1
DK
Iss A/S
CSE:ISS
15.2
14%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average EV/EBITDA: 13.6
4.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.3
10%
2.6
US
Copart Inc
NASDAQ:CPRT
17.5
7%
2.5
AU
Brambles Ltd
ASX:BXB
11.4
27%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.4
11%
1.3
US
RB Global Inc
F:J1F
23.6
11%
2.1
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.3 N/A N/A
FR
Elis SA
PAR:ELIS
5.5
6%
0.9
DK
Iss A/S
CSE:ISS
7.9
6%
1.3
US
I
IAA Inc
F:3NI
15
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average EV/EBIT: 18.9
11
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.7
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.7
7%
2.8
AU
Brambles Ltd
ASX:BXB
11.4
9%
1.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.1
9%
2.3
US
RB Global Inc
F:J1F
34.5
9%
3.8
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
DK
Iss A/S
CSE:ISS
10.8
7%
1.5
US
I
IAA Inc
F:3NI
18.8
N/A N/A