A

Agilyx ASA
OSE:AGLX

Watchlist Manager
Agilyx ASA
OSE:AGLX
Watchlist
Price: 25.95 NOK -2.08%
Market Cap: 2.9B NOK

Relative Value

The Relative Value of one AGLX stock under the Base Case scenario is 4.72 NOK. Compared to the current market price of 25.95 NOK, Agilyx ASA is Overvalued by 82%.

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
4.72 NOK
Overvaluation 82%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
2
Median 3Y
43
Median 5Y
22.7
Industry
1.1
Forward
22.4
vs History
22
vs Industry
56
Median 3Y
-9.6
Median 5Y
-15.4
Industry
15.5
Forward
-13
vs History
vs Industry
Median 3Y
-23.1
Median 5Y
-26.2
Industry
9
vs History
vs Industry
Median 3Y
-18.5
Median 5Y
-21.5
Industry
15.4
vs History
81
vs Industry
22
Median 3Y
3
Median 5Y
12.8
Industry
1.5
vs History
39
vs Industry
2
Median 3Y
42.2
Median 5Y
21.7
Industry
1.4
Forward
22.3
vs History
29
vs Industry
0
Median 3Y
511.8
Median 5Y
427.6
Industry
4.1
vs History
vs Industry
Median 3Y
-15.5
Median 5Y
-17.6
Industry
8
Forward
-26.7
vs History
vs Industry
Median 3Y
-14.9
Median 5Y
-16.8
Industry
11.4
Forward
-23.3
vs History
vs Industry
Median 3Y
-22.1
Median 5Y
-25.6
Industry
9.5
vs History
vs Industry
Median 3Y
-19.2
Median 5Y
-22.4
Industry
12.6
vs History
93
vs Industry
16
Median 3Y
22.3
Median 5Y
34.9
Industry
1.1

Multiples Across Competitors

AGLX Competitors Multiples
Agilyx ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Agilyx ASA
OSE:AGLX
2.9B NOK 43.3 3.2 -12.9 -12.3
US
Waste Management Inc
NYSE:WM
93.7B USD 4.2 34.1 18.1 27.9
US
Republic Services Inc
NYSE:RSG
77.8B USD 4.8 37.3 17.6 27.5
CA
Waste Connections Inc
TSX:WCN
70.2B CAD 5.6 80.5 20.1 33.9
US
Rollins Inc
NYSE:ROL
27.2B USD 7.8 56.9 35.1 41.1
US
Veralto Corp
NYSE:VLTO
23.3B USD 4.4 26.7 18.9 20.1
CA
GFL Environmental Inc
TSX:GFL
27.2B CAD 3.5 -33.8 18 79.6
US
Clean Harbors Inc
NYSE:CLH
11.7B USD 2 29.1 12.8 20.4
UK
Rentokil Initial PLC
LSE:RTO
9B GBP 1.7 29.2 9.1 15
US
Stericycle Inc
NASDAQ:SRCL
8.7B USD 3.3 241.3 23.1 45.7
US
Tetra Tech Inc
NASDAQ:TTEK
8.4B USD 1.9 32.3 14.9 16.9
P/E Multiple
Earnings Growth PEG
NO
A
Agilyx ASA
OSE:AGLX
Average P/E: 57.1
3.2
N/A N/A
US
Waste Management Inc
NYSE:WM
34.1
13%
2.6
US
Republic Services Inc
NYSE:RSG
37.3
9%
4.1
CA
Waste Connections Inc
TSX:WCN
80.5
43%
1.9
US
Rollins Inc
NYSE:ROL
56.9
14%
4.1
US
Veralto Corp
NYSE:VLTO
26.7
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -33.8 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
29.1
14%
2.1
UK
Rentokil Initial PLC
LSE:RTO
29.2
-24%
N/A
US
Stericycle Inc
NASDAQ:SRCL
241.3
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
32.3
14%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
A
Agilyx ASA
OSE:AGLX
Average EV/EBITDA: 18.8
Negative Multiple: -12.9
N/A N/A
US
Waste Management Inc
NYSE:WM
18.1
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.1
10%
2
US
Rollins Inc
NYSE:ROL
35.1
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.9
7%
2.7
CA
GFL Environmental Inc
TSX:GFL
18
5%
3.6
US
Clean Harbors Inc
NYSE:CLH
12.8
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
9.1
5%
1.8
US
Stericycle Inc
NASDAQ:SRCL
23.1
9%
2.6
US
Tetra Tech Inc
NASDAQ:TTEK
14.9
7%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
A
Agilyx ASA
OSE:AGLX
Average EV/EBIT: 32.8
Negative Multiple: -12.3
N/A N/A
US
Waste Management Inc
NYSE:WM
27.9
13%
2.1
US
Republic Services Inc
NYSE:RSG
27.5
7%
3.9
CA
Waste Connections Inc
TSX:WCN
33.9
13%
2.6
US
Rollins Inc
NYSE:ROL
41.1
13%
3.2
US
Veralto Corp
NYSE:VLTO
20.1
8%
2.5
CA
GFL Environmental Inc
TSX:GFL
79.6
36%
2.2
US
Clean Harbors Inc
NYSE:CLH
20.4
11%
1.9
UK
Rentokil Initial PLC
LSE:RTO
15
14%
1.1
US
Stericycle Inc
NASDAQ:SRCL
45.7
22%
2.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.9
10%
1.7