Civeo Corp
NYSE:CVEO

Watchlist Manager
Civeo Corp Logo
Civeo Corp
NYSE:CVEO
Watchlist
Price: 22.7 USD 0.04% Market Closed
Market Cap: 261.5m USD

Relative Value

The Relative Value of one CVEO stock under the Base Case scenario is 42.87 USD. Compared to the current market price of 22.7 USD, Civeo Corp is Undervalued by 47%.

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
42.87 USD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
Forward
0.4
vs History
vs Industry
41
Median 3Y
-9.1
Median 5Y
-9.1
Industry
16.6
Forward
-63.4
vs History
1
vs Industry
58
Median 3Y
3.5
Median 5Y
3.4
Industry
10.1
vs History
58
vs Industry
31
Median 3Y
6.7
Median 5Y
5.2
Industry
16.7
vs History
4
vs Industry
50
Median 3Y
1.2
Median 5Y
1
Industry
1.7
vs History
33
vs Industry
68
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5
Forward
0.7
vs History
6
vs Industry
58
Median 3Y
2.4
Median 5Y
2.4
Industry
4.2
vs History
6
vs Industry
52
Median 3Y
4.5
Median 5Y
4.5
Industry
8.5
Forward
5
vs History
vs Industry
7
Median 3Y
23.7
Median 5Y
22.9
Industry
12.6
Forward
49.1
vs History
1
vs Industry
56
Median 3Y
4.4
Median 5Y
4.4
Industry
10.9
vs History
vs Industry
42
Median 3Y
6.2
Median 5Y
6
Industry
15.1
vs History
12
vs Industry
48
Median 3Y
0.9
Median 5Y
0.8
Industry
1.2

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
264.3m USD 0.4 -9.2 6.5 -235.6
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.7 32.2
US
Copart Inc
NASDAQ:CPRT
37.9B USD 8.1 23.8 16.8 19
AU
Brambles Ltd
ASX:BXB
31.1B AUD 3.1 23 16.4 16.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.5 18.8 27.5
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.3 10.4 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
8B USD 3 975.8 -9.9 -8 -7.8
FR
Elis SA
PAR:ELIS
5.5B EUR 1.2 14.8 5.3 13.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
534.7B INR 11.1 39 31.3 32.3
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
36.1B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
US
Civeo Corp
NYSE:CVEO
Average P/E: 29.4
Negative Multiple: -9.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.8
6%
4
AU
Brambles Ltd
ASX:BXB
23
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.5
35%
1.4
FR
Spie SA
PAR:SPIE
40.3
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.9 N/A N/A
FR
Elis SA
PAR:ELIS
14.8
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Civeo Corp
NYSE:CVEO
Average EV/EBITDA: 15.2
6.5
11%
0.6
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.3
14%
2.2
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Civeo Corp
NYSE:CVEO
Average EV/EBIT: 20.4
Negative Multiple: -235.6
56%
N/A
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.4
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.8 N/A N/A
FR
Elis SA
PAR:ELIS
13.4
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.3
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4