SiteOne Landscape Supply Inc
NYSE:SITE
Relative Value
The Relative Value of one SITE stock under the Base Case scenario is 162.67 USD. Compared to the current market price of 137.89 USD, SiteOne Landscape Supply Inc is Undervalued by 15%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.
Valuation Multiples
Multiples Across Competitors
SITE Competitors Multiples
SiteOne Landscape Supply Inc Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
US |
S
|
SiteOne Landscape Supply Inc
NYSE:SITE
|
6.2B USD | 1.5 | 29.7 | 16.8 | 23.3 | |
JP |
![]() |
Mitsubishi Corp
TSE:8058
|
8.3T JPY | 0.4 | 7 | 7.4 | 12 | |
JP |
![]() |
Itochu Corp
TSE:8001
|
7T JPY | 0.5 | 8.7 | 8.3 | 13 | |
JP |
![]() |
Mitsui & Co Ltd
TSE:8031
|
6.8T JPY | 0.5 | 6 | 9.1 | 12.7 | |
ZA |
S
|
Salungano Group Ltd
JSE:SLG
|
48.4B Zac | 0 | 0 | 0 | 0 | |
IN |
A
|
Adani Enterprises Ltd
NSE:ADANIENT
|
2.9T INR | 2.1 | 115.2 | 35.3 | 48 | |
US |
![]() |
W W Grainger Inc
NYSE:GWW
|
32.6B USD | 2.1 | 19.5 | 13.3 | 14.6 | |
US |
![]() |
Fastenal Co
NASDAQ:FAST
|
30.7B USD | 4.3 | 27.6 | 18.4 | 20.6 | |
UK |
![]() |
Ferguson PLC
LSE:FERG
|
24.2B GBP | 1 | 14.4 | 113.1 | 125.5 | |
UK |
![]() |
Ashtead Group PLC
LSE:AHT
|
21.7B GBP | 2.3 | 13.8 | 187.6 | 317.6 | |
JP |
![]() |
Marubeni Corp
TSE:8002
|
3.4T JPY | 0.4 | 6.3 | 7.9 | 11.4 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
US |
S
|
SiteOne Landscape Supply Inc
NYSE:SITE
|
1.5
|
17%
|
JP |
![]() |
Mitsubishi Corp
TSE:8058
|
0.4
|
-16%
|
JP |
![]() |
Itochu Corp
TSE:8001
|
0.5
|
-2%
|
JP |
![]() |
Mitsui & Co Ltd
TSE:8031
|
0.5
|
-10%
|
ZA |
S
|
Salungano Group Ltd
JSE:SLG
|
Not Available | N/A |
IN |
A
|
Adani Enterprises Ltd
NSE:ADANIENT
|
2.1
|
-37%
|
US |
![]() |
W W Grainger Inc
NYSE:GWW
|
2.1
|
26%
|
US |
![]() |
Fastenal Co
NASDAQ:FAST
|
4.3
|
22%
|
UK |
![]() |
Ferguson PLC
LSE:FERG
|
1
|
11%
|
UK |
![]() |
Ashtead Group PLC
LSE:AHT
|
2.3
|
50%
|
JP |
![]() |
Marubeni Corp
TSE:8002
|
0.4
|
0%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
US |
S
|
SiteOne Landscape Supply Inc
NYSE:SITE
|
29.7
|
7%
|
JP |
![]() |
Mitsubishi Corp
TSE:8058
|
7
|
-24%
|
JP |
![]() |
Itochu Corp
TSE:8001
|
8.7
|
2%
|
JP |
![]() |
Mitsui & Co Ltd
TSE:8031
|
6
|
-27%
|
ZA |
S
|
Salungano Group Ltd
JSE:SLG
|
Not Available | N/A |
IN |
A
|
Adani Enterprises Ltd
NSE:ADANIENT
|
115.2
|
70%
|
US |
![]() |
W W Grainger Inc
NYSE:GWW
|
19.5
|
28%
|
US |
![]() |
Fastenal Co
NASDAQ:FAST
|
27.6
|
21%
|
UK |
![]() |
Ferguson PLC
LSE:FERG
|
14.4
|
-1%
|
UK |
![]() |
Ashtead Group PLC
LSE:AHT
|
13.8
|
71%
|
JP |
![]() |
Marubeni Corp
TSE:8002
|
6.3
|
-14%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
US |
S
|
SiteOne Landscape Supply Inc
NYSE:SITE
|
16.8
|
16%
|
JP |
![]() |
Mitsubishi Corp
TSE:8058
|
7.4
|
-15%
|
JP |
![]() |
Itochu Corp
TSE:8001
|
8.3
|
-5%
|
JP |
![]() |
Mitsui & Co Ltd
TSE:8031
|
9.1
|
-16%
|
ZA |
S
|
Salungano Group Ltd
JSE:SLG
|
Not Available | N/A |
IN |
A
|
Adani Enterprises Ltd
NSE:ADANIENT
|
35.3
|
27%
|
US |
![]() |
W W Grainger Inc
NYSE:GWW
|
13.3
|
31%
|
US |
![]() |
Fastenal Co
NASDAQ:FAST
|
18.4
|
19%
|
UK |
![]() |
Ferguson PLC
LSE:FERG
|
113.1
|
4%
|
UK |
![]() |
Ashtead Group PLC
LSE:AHT
|
187.6
|
43%
|
JP |
![]() |
Marubeni Corp
TSE:8002
|
7.9
|
-13%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
US |
S
|
SiteOne Landscape Supply Inc
NYSE:SITE
|
23.3
|
9%
|
JP |
![]() |
Mitsubishi Corp
TSE:8058
|
12
|
-43%
|
JP |
![]() |
Itochu Corp
TSE:8001
|
13
|
-54%
|
JP |
![]() |
Mitsui & Co Ltd
TSE:8031
|
12.7
|
-12%
|
ZA |
S
|
Salungano Group Ltd
JSE:SLG
|
Not Available | N/A |
IN |
A
|
Adani Enterprises Ltd
NSE:ADANIENT
|
48
|
-77%
|
US |
![]() |
W W Grainger Inc
NYSE:GWW
|
14.6
|
31%
|
US |
![]() |
Fastenal Co
NASDAQ:FAST
|
20.6
|
20%
|
UK |
![]() |
Ferguson PLC
LSE:FERG
|
125.5
|
5%
|
UK |
![]() |
Ashtead Group PLC
LSE:AHT
|
317.6
|
48%
|
JP |
![]() |
Marubeni Corp
TSE:8002
|
11.4
|
-60%
|