Aurea SA
PAR:AURE

Watchlist Manager
Aurea SA Logo
Aurea SA
PAR:AURE
Watchlist
Price: 5.86 EUR 0.34% Market Closed
Market Cap: 54.9m EUR

Relative Value

The Relative Value of one AURE stock under the Base Case scenario is 10.02 EUR. Compared to the current market price of 5.86 EUR, Aurea SA is Undervalued by 41%.

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.

AURE Relative Value
Base Case
10.02 EUR
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

AURE Competitors Multiples
Aurea SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Aurea SA
PAR:AURE
54.8m EUR 0.2 1 0.8 1
US
Waste Management Inc
NYSE:WM
89.1B USD 3.6 34.8 15.7 25.5
US
Republic Services Inc
NYSE:RSG
65.4B USD 4 31 14.8 23.3
CA
Waste Connections Inc
TSX:WCN
59.6B CAD 4.6 68.8 12.2 20.7
US
Rollins Inc
NYSE:ROL
30.4B USD 8.3 58.9 36.6 42.9
US
Veralto Corp
NYSE:VLTO
25.5B USD 4.7 27.9 19.1 20.2
UK
Rentokil Initial PLC
LSE:RTO
11.7B GBP 0 0.4 0 0.1
CA
GFL Environmental Inc
TSX:GFL
21.3B CAD 3.1 6 15.8 66.4
US
Clean Harbors Inc
NYSE:CLH
14.1B USD 2.4 36.3 14.6 24.6
US
Tetra Tech Inc
NASDAQ:TTEK
9.7B USD 2.1 39.3 15.3 16.8
MY
Brite-Tech Bhd
KLSE:BTECH
38.9B MYR 1 323.3 4 057 2 509.9 2 774.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Aurea SA
PAR:AURE
Average EV/EBITDA: 241.4
0.8
14%
0.1
US
Waste Management Inc
NYSE:WM
15.7
12%
1.3
US
Republic Services Inc
NYSE:RSG
14.8
6%
2.5
CA
Waste Connections Inc
TSX:WCN
12.2
8%
1.5
US
Rollins Inc
NYSE:ROL
36.6
12%
3.1
US
Veralto Corp
NYSE:VLTO
19.1
8%
2.4
UK
Rentokil Initial PLC
LSE:RTO
0
6%
0
CA
GFL Environmental Inc
TSX:GFL
15.8
6%
2.6
US
Clean Harbors Inc
NYSE:CLH
14.6
8%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
15.3
4%
3.8
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 509.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Aurea SA
PAR:AURE
Average EV/EBIT: 274.1
1
34%
0
US
Waste Management Inc
NYSE:WM
25.5
13%
2
US
Republic Services Inc
NYSE:RSG
23.3
6%
3.9
CA
Waste Connections Inc
TSX:WCN
20.7
10%
2.1
US
Rollins Inc
NYSE:ROL
42.9
13%
3.3
US
Veralto Corp
NYSE:VLTO
20.2
9%
2.2
UK
Rentokil Initial PLC
LSE:RTO
0.1
12%
0
CA
GFL Environmental Inc
TSX:GFL
66.4
29%
2.3
US
Clean Harbors Inc
NYSE:CLH
24.6
6%
4.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.8
5%
3.4
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 774.2
N/A N/A