Downer EDI Ltd
NZX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
NZX:DOW
Watchlist
Price: 5.65 NZD Market Closed
Market Cap: NZ$3.9B

Relative Value

DOW price has not been updated for more than 5 years. This may indicate that the stock has been delisted.

The Relative Value of one DOW stock under the Base Case scenario is hidden NZD. Compared to the current market price of 5.65 NZD, Downer EDI Ltd 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.

DOW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

DOW Competitors Multiples
Downer EDI Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Downer EDI Ltd
NZX:DOW
5.2B NZD 0.5 38.3 15.3 15.3
US
Cintas Corp
NASDAQ:CTAS
77.2B USD 7.1 40.8 26.6 32
US
Copart Inc
NASDAQ:CPRT
40.1B USD 8.6 25.1 18 20.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.8B CAD 4.7 54.5 14.9 21.7
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.2 24 11.6 11.6
US
RB Global Inc
F:J1F
18.3B EUR 4.6 52.8 24.1 35.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 38.6 10 16.5
US
Aurora Innovation Inc
NASDAQ:AUR
8.8B USD 4 419.7 -11 -9 -8.8
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15.1 5.3 13.6
DK
Iss A/S
CSE:ISS
40.1B DKK 0.5 14.7 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 15 18.8
P/S Multiple
Revenue Growth P/S to Growth
AU
Downer EDI Ltd
NZX:DOW
Average P/S: 404.9
0.5
3%
0.2
US
Cintas Corp
NASDAQ:CTAS
7.1
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.6
6%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.7
5%
0.9
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
US
RB Global Inc
F:J1F
4.6
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 419.7
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
AU
Downer EDI Ltd
NZX:DOW
Average P/E: 32.4
38.3
38%
1
US
Cintas Corp
NASDAQ:CTAS
40.8
11%
3.7
US
Copart Inc
NASDAQ:CPRT
25.1
6%
4.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
54.5
35%
1.6
AU
Brambles Ltd
ASX:BXB
24
10%
2.4
US
RB Global Inc
F:J1F
52.8
35%
1.5
FR
Spie SA
PAR:SPIE
38.6
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11 N/A N/A
FR
Elis SA
PAR:ELIS
15.1
15%
1
DK
Iss A/S
CSE:ISS
14.7
14%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Downer EDI Ltd
NZX:DOW
Average EV/EBITDA: 14.8
15.3
39%
0.4
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
18
7%
2.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.9
11%
1.4
AU
Brambles Ltd
ASX:BXB
11.6
27%
0.4
US
RB Global Inc
F:J1F
24.1
11%
2.2
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
15
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Downer EDI Ltd
NZX:DOW
Average EV/EBIT: 19.5
15.3
20%
0.8
US
Cintas Corp
NASDAQ:CTAS
32
11%
2.9
US
Copart Inc
NASDAQ:CPRT
20.2
7%
2.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.7
9%
2.4
AU
Brambles Ltd
ASX:BXB
11.6
9%
1.3
US
RB Global Inc
F:J1F
35.1
9%
3.9
FR
Spie SA
PAR:SPIE
16.5
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.8 N/A N/A
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.8
N/A N/A