A

Agilyx ASA
OSE:AGLX

Watchlist Manager
Agilyx ASA
OSE:AGLX
Watchlist
Price: 24.55 NOK 1.45% Market Closed
Market Cap: 2.7B NOK

Relative Value

The Relative Value of one AGLX stock under the Base Case scenario is 4.24 NOK. Compared to the current market price of 24.55 NOK, Agilyx ASA is Overvalued by 83%.

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.

AGLX Relative Value
Base Case
4.24 NOK
Overvaluation 83%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
2
Median 3Y
39.9
Median 5Y
17.4
Industry
1.2
Forward
6.7
vs History
vs Industry
56
Median 3Y
-10.7
Median 5Y
-13.5
Industry
15.9
Forward
-16.2
vs History
vs Industry
Median 3Y
-19.3
Median 5Y
-21.8
Industry
9.5
vs History
11
vs Industry
Median 3Y
-12.1
Median 5Y
-15
Industry
16
vs History
85
vs Industry
22
Median 3Y
2.4
Median 5Y
8.5
Industry
1.7
vs History
11
vs Industry
2
Median 3Y
38.5
Median 5Y
16.4
Industry
1.4
Forward
7.4
vs History
11
vs Industry
0
Median 3Y
436.1
Median 5Y
378.9
Industry
4.2
vs History
vs Industry
Median 3Y
-13.4
Median 5Y
-17
Industry
8.3
Forward
-42.6
vs History
vs Industry
Median 3Y
-12.9
Median 5Y
-16.4
Industry
12.1
Forward
-38.3
vs History
vs Industry
Median 3Y
-18.3
Median 5Y
-21.4
Industry
10.2
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-18.4
Industry
14.1
vs History
96
vs Industry
16
Median 3Y
2.7
Median 5Y
25.6
Industry
1.2

Multiples Across Competitors

AGLX Competitors Multiples
Agilyx ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Agilyx ASA
OSE:AGLX
2.7B NOK 258.9 -11.9 -29.8 -27.6
US
Waste Management Inc
NYSE:WM
92.9B USD 3.9 34.2 16.8 26.7
US
Republic Services Inc
NYSE:RSG
72.1B USD 4.5 34.7 16.6 26
CA
Waste Connections Inc
TSX:WCN
67.3B CAD 5.3 75.6 19.2 32.4
US
Rollins Inc
NYSE:ROL
27.8B USD 7.8 57.1 35.4 41.6
US
Veralto Corp
NYSE:VLTO
26B USD 5 30.1 21 22.3
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 9.1 16.4 73.6
UK
Rentokil Initial PLC
LSE:RTO
8.8B GBP 1.8 31.1 9.6 16
US
Clean Harbors Inc
NYSE:CLH
12.6B USD 2.1 31.9 13.7 22.5
US
Tetra Tech Inc
NASDAQ:TTEK
9.7B USD 2.2 52.2 16.9 18.9
US
Stericycle Inc
NASDAQ:SRCL
7.4B USD 2.8 206.2 20.2 40
P/E Multiple
Earnings Growth PEG
NO
A
Agilyx ASA
OSE:AGLX
Average P/E: 56.2
Negative Multiple: -11.9
N/A N/A
US
Waste Management Inc
NYSE:WM
34.2
14%
2.4
US
Republic Services Inc
NYSE:RSG
34.7
10%
3.5
CA
Waste Connections Inc
TSX:WCN
75.6
43%
1.8
US
Rollins Inc
NYSE:ROL
57.1
14%
4.1
US
Veralto Corp
NYSE:VLTO
30.1
10%
3
CA
GFL Environmental Inc
TSX:GFL
9.1
N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
31.1
-24%
N/A
US
Clean Harbors Inc
NYSE:CLH
31.9
15%
2.1
US
Tetra Tech Inc
NASDAQ:TTEK
52.2
12%
4.4
US
Stericycle Inc
NASDAQ:SRCL
206.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
A
Agilyx ASA
OSE:AGLX
Average EV/EBITDA: 18.6
Negative Multiple: -29.8
N/A N/A
US
Waste Management Inc
NYSE:WM
16.8
11%
1.5
US
Republic Services Inc
NYSE:RSG
16.6
7%
2.4
CA
Waste Connections Inc
TSX:WCN
19.2
10%
1.9
US
Rollins Inc
NYSE:ROL
35.4
12%
3
US
Veralto Corp
NYSE:VLTO
21
7%
3
CA
GFL Environmental Inc
TSX:GFL
16.4
5%
3.3
UK
Rentokil Initial PLC
LSE:RTO
9.6
8%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.7
10%
1.4
US
Tetra Tech Inc
NASDAQ:TTEK
16.9
8%
2.1
US
Stericycle Inc
NASDAQ:SRCL
20.2
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
A
Agilyx ASA
OSE:AGLX
Average EV/EBIT: 32
Negative Multiple: -27.6
N/A N/A
US
Waste Management Inc
NYSE:WM
26.7
13%
2.1
US
Republic Services Inc
NYSE:RSG
26
9%
2.9
CA
Waste Connections Inc
TSX:WCN
32.4
13%
2.5
US
Rollins Inc
NYSE:ROL
41.6
13%
3.2
US
Veralto Corp
NYSE:VLTO
22.3
8%
2.8
CA
GFL Environmental Inc
TSX:GFL
73.6
34%
2.2
UK
Rentokil Initial PLC
LSE:RTO
16
15%
1.1
US
Clean Harbors Inc
NYSE:CLH
22.5
13%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
18.9
9%
2.1
US
Stericycle Inc
NASDAQ:SRCL
40
22%
1.8