Aurea SA
PAR:AURE

Watchlist Manager
Aurea SA Logo
Aurea SA
PAR:AURE
Watchlist
Price: 6.06 EUR 0.66% Market Closed
Market Cap: 56.7m EUR

Relative Value

The Relative Value of one AURE stock under the Base Case scenario is hidden EUR. Compared to the current market price of 6.06 EUR, Aurea SA is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
90
Median 3Y
0.2
Median 5Y
0.3
Industry
1.2
Forward
0.2
vs History
68
vs Industry
59
Median 3Y
8.7
Median 5Y
7.6
Industry
16.6
Forward
37.1
vs History
57
vs Industry
66
Median 3Y
4.4
Median 5Y
5.1
Industry
10.1
vs History
28
vs Industry
20
Median 3Y
12.1
Median 5Y
2.7
Industry
16.7
vs History
53
vs Industry
71
Median 3Y
0.7
Median 5Y
0.8
Industry
1.7
vs History
82
vs Industry
85
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
Forward
0.2
vs History
60
vs Industry
77
Median 3Y
1.4
Median 5Y
1.5
Industry
4.2
vs History
87
vs Industry
68
Median 3Y
4
Median 5Y
4.7
Industry
8.5
Forward
4.4
vs History
53
vs Industry
64
Median 3Y
1
Median 5Y
7.2
Industry
12.6
Forward
18.1
vs History
53
vs Industry
64
Median 3Y
4.7
Median 5Y
5.2
Industry
10.9
vs History
17
vs Industry
47
Median 3Y
8.4
Median 5Y
9.7
Industry
15.1
vs History
77
vs Industry
76
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2

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
56.7m EUR 0.2 1 0.9 1
US
Waste Management Inc
NYSE:WM
88.6B USD 3.6 34.5 15.6 25.4
US
Republic Services Inc
NYSE:RSG
66.5B USD 4 31.5 15.1 23.7
CA
Waste Connections Inc
TSX:WCN
62B CAD 4.8 72.4 17.8 30
US
Rollins Inc
NYSE:ROL
29.4B USD 8 57.1 35.4 41.6
US
Veralto Corp
NYSE:VLTO
24.9B USD 4.6 27.2 18.6 19.7
CA
GFL Environmental Inc
TSX:GFL
21.7B CAD 3.1 6.1 16 67.2
UK
Rentokil Initial PLC
LSE:RTO
10.8B GBP 1.6 32.6 10.8 20.4
US
Clean Harbors Inc
NYSE:CLH
12.9B USD 2.2 33.2 13.5 22.6
MY
Brite-Tech Bhd
KLSE:BTECH
38.7B MYR 1 317.3 4 038.6 2 498.5 2 761.6
US
Tetra Tech Inc
NASDAQ:TTEK
8.9B USD 1.9 36.5 14.1 15.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Aurea SA
PAR:AURE
Average EV/EBITDA: 241.5
0.9
14%
0.1
US
Waste Management Inc
NYSE:WM
15.6
12%
1.3
US
Republic Services Inc
NYSE:RSG
15.1
6%
2.5
CA
Waste Connections Inc
TSX:WCN
17.8
8%
2.2
US
Rollins Inc
NYSE:ROL
35.4
12%
3
US
Veralto Corp
NYSE:VLTO
18.6
8%
2.3
CA
GFL Environmental Inc
TSX:GFL
16
6%
2.7
UK
Rentokil Initial PLC
LSE:RTO
10.8
6%
1.8
US
Clean Harbors Inc
NYSE:CLH
13.5
8%
1.7
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 498.5
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
14.1
4%
3.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Aurea SA
PAR:AURE
Average EV/EBIT: 275.4
1
34%
0
US
Waste Management Inc
NYSE:WM
25.4
13%
2
US
Republic Services Inc
NYSE:RSG
23.7
7%
3.4
CA
Waste Connections Inc
TSX:WCN
30
10%
3
US
Rollins Inc
NYSE:ROL
41.6
13%
3.2
US
Veralto Corp
NYSE:VLTO
19.7
9%
2.2
CA
GFL Environmental Inc
TSX:GFL
67.2
29%
2.3
UK
Rentokil Initial PLC
LSE:RTO
20.4
12%
1.7
US
Clean Harbors Inc
NYSE:CLH
22.6
6%
3.8
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 761.6
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
15.5
5%
3.1