Derichebourg SA
PAR:DBG

Watchlist Manager
Derichebourg SA Logo
Derichebourg SA
PAR:DBG
Watchlist
Price: 6.925 EUR -1.07% Market Closed
Market Cap: 1.1B EUR

Relative Value

The Relative Value of one DBG stock under the Base Case scenario is 10.411 EUR. Compared to the current market price of 6.925 EUR, Derichebourg SA is Undervalued by 33%.

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.

DBG Relative Value
Base Case
10.411 EUR
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
83
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
Forward
0.3
vs History
25
vs Industry
38
Median 3Y
7.3
Median 5Y
8.2
Industry
16.6
Forward
10.9
vs History
25
vs Industry
61
Median 3Y
2.6
Median 5Y
3.3
Industry
10.1
vs History
9
vs Industry
12
Median 3Y
11.7
Median 5Y
7.2
Industry
16.7
vs History
38
vs Industry
62
Median 3Y
0.8
Median 5Y
0.9
Industry
1.7
vs History
6
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
Forward
0.5
vs History
0
vs Industry
58
Median 3Y
2.1
Median 5Y
1.9
Industry
4.2
vs History
9
vs Industry
52
Median 3Y
4.2
Median 5Y
4.2
Industry
8.5
Forward
5.7
vs History
14
vs Industry
42
Median 3Y
8.1
Median 5Y
7.9
Industry
12.6
Forward
11.7
vs History
3
vs Industry
54
Median 3Y
4.3
Median 5Y
4.7
Industry
10.9
vs History
14
vs Industry
36
Median 3Y
8.5
Median 5Y
7.8
Industry
15.1
vs History
28
vs Industry
58
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

DBG Competitors Multiples
Derichebourg 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
Derichebourg SA
PAR:DBG
1.1B EUR 0.3 10.4 5.3 9.9
US
Waste Management Inc
NYSE:WM
88.6B USD 3.6 34.6 15.6 25.4
US
Republic Services Inc
NYSE:RSG
66.5B USD 4 31.6 15.1 23.7
CA
Waste Connections Inc
TSX:WCN
62B CAD 4.8 72.5 17.8 30.1
US
Rollins Inc
NYSE:ROL
29.4B USD 8 57 35.4 41.6
US
Veralto Corp
NYSE:VLTO
24.9B USD 4.6 27.3 18.6 19.8
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 32.3 10.8 20.3
US
Clean Harbors Inc
NYSE:CLH
12.9B USD 2.2 33.2 13.5 22.7
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 14.1 15.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Derichebourg SA
PAR:DBG
Average EV/EBITDA: 241.9
5.3
3%
1.8
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
Derichebourg SA
PAR:DBG
Average EV/EBIT: 276.1
9.9
5%
2
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
30.1
10%
3
US
Rollins Inc
NYSE:ROL
41.6
13%
3.2
US
Veralto Corp
NYSE:VLTO
19.8
9%
2.2
CA
GFL Environmental Inc
TSX:GFL
67.2
29%
2.3
UK
Rentokil Initial PLC
LSE:RTO
20.3
12%
1.7
US
Clean Harbors Inc
NYSE:CLH
22.7
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