Civeo Corp
NYSE:CVEO

Watchlist Manager
Civeo Corp Logo
Civeo Corp
NYSE:CVEO
Watchlist
Price: 26.69 USD 1.79% Market Closed
Market Cap: $307.5m

Relative Value

The Relative Value of one CVEO stock under the Base Case scenario is 44.79 USD. Compared to the current market price of 26.69 USD, Civeo Corp is Undervalued by 40%.

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.

CVEO Relative Value
Base Case
44.79 USD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CVEO Competitors Multiples
Civeo Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Civeo Corp
NYSE:CVEO
310.8m USD 0.5 -10.9 7.2 -259.7
US
Cintas Corp
NASDAQ:CTAS
78B USD 7.2 41.2 26.9 32.3
US
Copart Inc
NASDAQ:CPRT
38.7B USD 8.3 24.3 17.3 19.5
AU
Brambles Ltd
ASX:BXB
32.1B AUD 3.4 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
29.2B CAD 4.8 55.3 20.9 30.5
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 40.5 10.3 17.1
US
Aurora Innovation Inc
NASDAQ:AUR
8.3B USD 4 165.1 -10.4 -8.4 -8.2
FR
Elis SA
PAR:ELIS
6.1B EUR 1.3 16 5.6 14.3
DK
Iss A/S
CSE:ISS
42.5B DKK 0.5 15.5 8.1 11.1
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
US
Civeo Corp
NYSE:CVEO
Average P/S: 381.8
0.5
1%
0.5
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.4
6%
0.6
US
RB Global Inc
F:J1F
4.7
5%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.8
5%
1
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 165.1
N/A N/A
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
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
US
Civeo Corp
NYSE:CVEO
Average P/E: 32.5
Negative Multiple: -10.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.2
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.3
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
55.3
35%
1.6
FR
Spie SA
PAR:SPIE
40.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Elis SA
PAR:ELIS
16
15%
1.1
DK
Iss A/S
CSE:ISS
15.5
14%
1.1
US
I
IAA Inc
F:3NI
19.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Civeo Corp
NYSE:CVEO
Average EV/EBITDA: 14.7
7.2
11%
0.7
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.3
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
20.9
11%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
5.6
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
US
Civeo Corp
NYSE:CVEO
Average EV/EBIT: 21
Negative Multiple: -259.7
56%
N/A
US
Cintas Corp
NASDAQ:CTAS
32.3
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.5
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
30.5
9%
3.4
FR
Spie SA
PAR:SPIE
17.1
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.2 N/A N/A
FR
Elis SA
PAR:ELIS
14.3
10%
1.4
DK
Iss A/S
CSE:ISS
11.1
7%
1.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A