Agilyx AS
OTC:AGXXF

Watchlist Manager
Agilyx AS Logo
Agilyx AS
OTC:AGXXF
Watchlist
Price: 2.48 USD Market Closed
Market Cap: 237.3m USD

Relative Value

The Relative Value of one AGXXF stock under the Base Case scenario is 0.67 USD. Compared to the current market price of 2.48 USD, Agilyx AS is Overvalued by 73%.

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.

AGXXF Relative Value
Base Case
0.67 USD
Overvaluation 73%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
3
Median 3Y
37.4
Median 5Y
15.4
Industry
1.1
Forward
19.4
vs History
17
vs Industry
57
Median 3Y
-7.5
Median 5Y
-12.7
Industry
16
Forward
-12.9
vs History
vs Industry
Median 3Y
-18.5
Median 5Y
-20.5
Industry
9.2
vs History
vs Industry
Median 3Y
-14.1
Median 5Y
-16.8
Industry
16.1
vs History
76
vs Industry
28
Median 3Y
2.6
Median 5Y
10.2
Industry
1.5
vs History
33
vs Industry
3
Median 3Y
37.2
Median 5Y
14.6
Industry
1.4
Forward
19.2
vs History
25
vs Industry
0
Median 3Y
419.5
Median 5Y
118.3
Industry
4.1
vs History
vs Industry
Median 3Y
-12
Median 5Y
-14.4
Industry
8.1
Forward
-23.1
vs History
vs Industry
Median 3Y
-11.7
Median 5Y
-13.8
Industry
11.7
Forward
-20.8
vs History
vs Industry
Median 3Y
-17.6
Median 5Y
-20.3
Industry
9.8
vs History
vs Industry
Median 3Y
-14.6
Median 5Y
-17.3
Industry
13.3
vs History
88
vs Industry
18
Median 3Y
17.2
Median 5Y
26.9
Industry
1.1

Multiples Across Competitors

AGXXF Competitors Multiples
Agilyx AS Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Agilyx AS
OTC:AGXXF
237.3m USD 37.4 2.8 -11.1 -10.7
US
Waste Management Inc
NYSE:WM
93.4B USD 4.2 34 18 27.9
US
Republic Services Inc
NYSE:RSG
77.7B USD 4.8 37.2 17.6 27.5
CA
Waste Connections Inc
TSX:WCN
70.3B CAD 5.6 80.2 20 33.8
US
Rollins Inc
NYSE:ROL
27.5B USD 7.9 57.6 35.5 41.6
US
Veralto Corp
NYSE:VLTO
24.1B USD 4.5 27.5 19.4 20.7
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 9.1 16.4 73.7
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2.1 30.2 13.2 21.1
UK
Rentokil Initial PLC
LSE:RTO
8.8B GBP 1.6 28.8 8.9 14.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.5B USD 2.1 36.7 16.8 19.1
US
Stericycle Inc
NASDAQ:SRCL
9B USD 3.5 256 24 47.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Agilyx AS
OTC:AGXXF
Average EV/EBITDA: 19
Negative Multiple: -11.1
N/A N/A
US
Waste Management Inc
NYSE:WM
18
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20
10%
2
US
Rollins Inc
NYSE:ROL
35.5
11%
3.2
US
Veralto Corp
NYSE:VLTO
19.4
7%
2.8
CA
GFL Environmental Inc
TSX:GFL
16.4
5%
3.3
US
Clean Harbors Inc
NYSE:CLH
13.2
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.9
5%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
16.8
7%
2.4
US
Stericycle Inc
NASDAQ:SRCL
24
9%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Agilyx AS
OTC:AGXXF
Average EV/EBIT: 32.7
Negative Multiple: -10.7
N/A N/A
US
Waste Management Inc
NYSE:WM
27.9
14%
2
US
Republic Services Inc
NYSE:RSG
27.5
8%
3.4
CA
Waste Connections Inc
TSX:WCN
33.8
13%
2.6
US
Rollins Inc
NYSE:ROL
41.6
13%
3.2
US
Veralto Corp
NYSE:VLTO
20.7
8%
2.6
CA
GFL Environmental Inc
TSX:GFL
73.7
36%
2
US
Clean Harbors Inc
NYSE:CLH
21.1
9%
2.3
UK
Rentokil Initial PLC
LSE:RTO
14.9
15%
1
US
Tetra Tech Inc
NASDAQ:TTEK
19.1
10%
1.9
US
Stericycle Inc
NASDAQ:SRCL
47.3
22%
2.2