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

Multiples-Based Value

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

The Multiples-Based 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 .

Multiples-Based 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 Multiples-Based Value
LOCKED
Unlock
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
5.1B NZD 0.5 30.5 13.5 13.5
US
Cintas Corp
NASDAQ:CTAS
70.6B USD 6.6 37.5 24.4 29.4
US
Copart Inc
NASDAQ:CPRT
32.1B USD 6.9 20.6 14.2 16
AU
Brambles Ltd
ASX:BXB
30.2B AUD 3 21.5 16 16
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.5B CAD 4.2 50.9 17.6 29
US
RB Global Inc
F:J1F
16.3B EUR 4.1 49.8 17.2 28.4
US
Aurora Innovation Inc
NASDAQ:AUR
10.3B USD 3 422.9 -12.6 -10.4 -10.1
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 45.9 8.7 15.5
FR
Elis SA
PAR:ELIS
6.2B EUR 1.3 17 6 15.9
US
VSE Corp
NASDAQ:VSEC
6.3B USD 5.5 525.6 47.3 67.1
DK
Iss A/S
CSE:ISS
39.3B DKK 0.5 15.2 8.6 11.9
P/S Multiple
Revenue Growth P/S to Growth
AU
Downer EDI Ltd
NZX:DOW
Average P/S: 314.2
0.5
2%
0.2
US
Cintas Corp
NASDAQ:CTAS
6.6
9%
0.7
US
Copart Inc
NASDAQ:CPRT
6.9
5%
1.4
AU
Brambles Ltd
ASX:BXB
3
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.2
10%
0.4
US
RB Global Inc
F:J1F
4.1
10%
0.4
US
Aurora Innovation Inc
NASDAQ:AUR
3 422.9
507%
6.8
FR
Spie SA
PAR:SPIE
0.8
7%
0.1
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
US
VSE Corp
NASDAQ:VSEC
5.5
21%
0.3
DK
Iss A/S
CSE:ISS
0.5
5%
0.1
P/E Multiple
Earnings Growth PEG
AU
Downer EDI Ltd
NZX:DOW
Average P/E: 81.5
30.5
38%
0.8
US
Cintas Corp
NASDAQ:CTAS
37.5
11%
3.4
US
Copart Inc
NASDAQ:CPRT
20.6
5%
4.1
AU
Brambles Ltd
ASX:BXB
21.5
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.9
48%
1.1
US
RB Global Inc
F:J1F
49.8
48%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.6 N/A N/A
FR
Spie SA
PAR:SPIE
45.9
54%
0.9
FR
Elis SA
PAR:ELIS
17
14%
1.2
US
VSE Corp
NASDAQ:VSEC
525.6
145%
3.6
DK
Iss A/S
CSE:ISS
15.2
18%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Downer EDI Ltd
NZX:DOW
Average EV/EBITDA: 17.3
13.5
37%
0.4
US
Cintas Corp
NASDAQ:CTAS
24.4
10%
2.4
US
Copart Inc
NASDAQ:CPRT
14.2
5%
2.8
AU
Brambles Ltd
ASX:BXB
16
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
17.6
17%
1
US
RB Global Inc
F:J1F
17.2
17%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Spie SA
PAR:SPIE
8.7
9%
1
FR
Elis SA
PAR:ELIS
6
7%
0.9
US
VSE Corp
NASDAQ:VSEC
47.3
41%
1.2
DK
Iss A/S
CSE:ISS
8.6
7%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Downer EDI Ltd
NZX:DOW
Average EV/EBIT: 24.3
13.5
19%
0.7
US
Cintas Corp
NASDAQ:CTAS
29.4
11%
2.7
US
Copart Inc
NASDAQ:CPRT
16
5%
3.2
AU
Brambles Ltd
ASX:BXB
16
10%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29
24%
1.2
US
RB Global Inc
F:J1F
28.4
24%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.1 N/A N/A
FR
Spie SA
PAR:SPIE
15.5
14%
1.1
FR
Elis SA
PAR:ELIS
15.9
12%
1.3
US
VSE Corp
NASDAQ:VSEC
67.1
46%
1.5
DK
Iss A/S
CSE:ISS
11.9
8%
1.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett