GDI Integrated Facility Services Inc
OTC:GDIFF

Watchlist Manager
GDI Integrated Facility Services Inc Logo
GDI Integrated Facility Services Inc
OTC:GDIFF
Watchlist
Price: 26.38 USD Market Closed
Market Cap: 624.3m USD

Relative Value

The Relative Value of one GDIFF stock under the Base Case scenario is 55.38 USD. Compared to the current market price of 26.38 USD, GDI Integrated Facility Services Inc is Undervalued by 52%.

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.

GDIFF Relative Value
Base Case
55.38 USD
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
82
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
Forward
0.3
vs History
85
vs Industry
20
Median 3Y
30.8
Median 5Y
29.9
Industry
17.3
Forward
29.6
vs History
80
vs Industry
51
Median 3Y
8.8
Median 5Y
10.6
Industry
10.1
vs History
vs Industry
3
Median 3Y
32.1
Median 5Y
21
Industry
17
vs History
76
vs Industry
45
Median 3Y
1.9
Median 5Y
2.3
Industry
1.7
vs History
76
vs Industry
73
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
Forward
0.5
vs History
80
vs Industry
57
Median 3Y
2.8
Median 5Y
3.1
Industry
4.3
vs History
82
vs Industry
32
Median 3Y
9.8
Median 5Y
10
Industry
8.7
Forward
8
vs History
49
vs Industry
13
Median 3Y
22.6
Median 5Y
20.7
Industry
12.7
Forward
21.1
vs History
82
vs Industry
41
Median 3Y
13
Median 5Y
13
Industry
10.9
vs History
82
vs Industry
33
Median 3Y
17.3
Median 5Y
16.1
Industry
15
vs History
73
vs Industry
40
Median 3Y
1.3
Median 5Y
1.5
Industry
1.2

Multiples Across Competitors

GDIFF Competitors Multiples
GDI Integrated Facility Services Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
GDI Integrated Facility Services Inc
OTC:GDIFF
853.7m USD 0.3 20.3 8.9 20.7
US
Cintas Corp
NASDAQ:CTAS
77.7B USD 7.2 41.1 26.8 32.2
US
Copart Inc
NASDAQ:CPRT
38.7B USD 8.3 24.3 17.3 19.4
AU
Brambles Ltd
ASX:BXB
31.7B AUD 3.2 23.7 16.8 16.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.6B CAD 4.5 52.6 19.9 29.1
US
RB Global Inc
F:J1F
17.6B EUR 4.5 52.5 19.9 29.1
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 39.8 10.2 17
US
Aurora Innovation Inc
NASDAQ:AUR
8.9B USD 4 458.3 -11.1 -9.1 -8.9
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.3 5.4 13.7
DK
Iss A/S
CSE:ISS
39.8B DKK 0.5 14.6 7.6 10.4
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
P/S Multiple
Revenue Growth P/S to Growth
CA
GDI Integrated Facility Services Inc
OTC:GDIFF
Average P/S: 408.3
0.3
3%
0.1
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.5
5%
0.9
US
RB Global Inc
F:J1F
4.5
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 458.3
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
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
CA
GDI Integrated Facility Services Inc
OTC:GDIFF
Average P/E: 30.4
20.3
13%
1.6
US
Cintas Corp
NASDAQ:CTAS
41.1
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.3
6%
4
AU
Brambles Ltd
ASX:BXB
23.7
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
52.6
35%
1.5
US
RB Global Inc
F:J1F
52.5
35%
1.5
FR
Spie SA
PAR:SPIE
39.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.1 N/A N/A
FR
Elis SA
PAR:ELIS
15.3
15%
1
DK
Iss A/S
CSE:ISS
14.6
13%
1.1
US
I
IAA Inc
F:3NI
19.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
GDI Integrated Facility Services Inc
OTC:GDIFF
Average EV/EBITDA: 14.6
8.9
11%
0.8
US
Cintas Corp
NASDAQ:CTAS
26.8
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.3
7%
2.5
AU
Brambles Ltd
ASX:BXB
16.8
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.9
11%
1.8
US
RB Global Inc
F:J1F
19.9
11%
1.8
FR
Spie SA
PAR:SPIE
10.2
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.6
6%
1.3
US
I
IAA Inc
F:3NI
12.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
GDI Integrated Facility Services Inc
OTC:GDIFF
Average EV/EBIT: 20.4
20.7
24%
0.9
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
AU
Brambles Ltd
ASX:BXB
16.8
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.1
9%
3.2
US
RB Global Inc
F:J1F
29.1
9%
3.2
FR
Spie SA
PAR:SPIE
17
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.7
10%
1.4
DK
Iss A/S
CSE:ISS
10.4
7%
1.5
US
I
IAA Inc
F:3NI
15.9
N/A N/A