Derichebourg SA
PAR:DBG

Watchlist Manager
Derichebourg SA Logo
Derichebourg SA
PAR:DBG
Watchlist
Price: 6.2 EUR 2.39% Market Closed
Market Cap: 988.3m EUR

Relative Value

The Relative Value of one DBG stock under the Base Case scenario is 9.32 EUR. Compared to the current market price of 6.2 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
9.32 EUR
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
83
Median 3Y
0.2
Median 5Y
0.2
Industry
1.1
Forward
0.3
vs History
19
vs Industry
38
Median 3Y
5.6
Median 5Y
7.8
Industry
15.6
Forward
6.6
vs History
38
vs Industry
61
Median 3Y
2.5
Median 5Y
2.8
Industry
9
vs History
0
vs Industry
12
Median 3Y
6.3
Median 5Y
3.5
Industry
15.8
vs History
41
vs Industry
62
Median 3Y
0.8
Median 5Y
0.9
Industry
1.5
vs History
20
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.4
vs History
0
vs Industry
58
Median 3Y
2
Median 5Y
1.7
Industry
4.1
vs History
14
vs Industry
52
Median 3Y
4
Median 5Y
4
Industry
7.9
Forward
4.3
vs History
23
vs Industry
42
Median 3Y
6.7
Median 5Y
7.2
Industry
11.5
Forward
7.3
vs History
44
vs Industry
54
Median 3Y
4.2
Median 5Y
4.5
Industry
9.6
vs History
34
vs Industry
36
Median 3Y
7.7
Median 5Y
7.8
Industry
12.7
vs History
28
vs Industry
58
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

DBG Competitors Multiples
Derichebourg SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Derichebourg SA
PAR:DBG
987.5m EUR 0.3 13.2 4.7 9.1
US
Waste Management Inc
NYSE:WM
93.9B USD 4.3 34.2 18.1 28
US
Republic Services Inc
NYSE:RSG
78.2B USD 4.8 37.5 17.7 27.6
CA
Waste Connections Inc
TSX:WCN
70.6B CAD 5.6 81.2 20.3 34.1
US
Rollins Inc
NYSE:ROL
27.5B USD 7.9 57.5 35.5 41.6
US
Veralto Corp
NYSE:VLTO
23.6B USD 4.5 27 19.1 20.3
CA
GFL Environmental Inc
TSX:GFL
27.4B CAD 3.5 -34.1 18.1 80.1
UK
Rentokil Initial PLC
LSE:RTO
9.1B GBP 1.7 29.6 9.1 15.2
US
Clean Harbors Inc
NYSE:CLH
12B USD 2 29.7 13 20.8
US
Stericycle Inc
NASDAQ:SRCL
9B USD 3.4 249.5 23.8 47
US
Tetra Tech Inc
NASDAQ:TTEK
8.3B USD 1.8 32 14.8 16.7
P/E Multiple
Earnings Growth PEG
FR
Derichebourg SA
PAR:DBG
Average P/E: 59.2
13.2
N/A N/A
US
Waste Management Inc
NYSE:WM
34.2
13%
2.6
US
Republic Services Inc
NYSE:RSG
37.5
9%
4.2
CA
Waste Connections Inc
TSX:WCN
81.2
43%
1.9
US
Rollins Inc
NYSE:ROL
57.5
14%
4.1
US
Veralto Corp
NYSE:VLTO
27
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -34.1 N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
29.6
-24%
N/A
US
Clean Harbors Inc
NYSE:CLH
29.7
14%
2.1
US
Stericycle Inc
NASDAQ:SRCL
249.5
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
32
14%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Derichebourg SA
PAR:DBG
Average EV/EBITDA: 17.7
4.7
N/A N/A
US
Waste Management Inc
NYSE:WM
18.1
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.7
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.3
10%
2
US
Rollins Inc
NYSE:ROL
35.5
11%
3.2
US
Veralto Corp
NYSE:VLTO
19.1
7%
2.7
CA
GFL Environmental Inc
TSX:GFL
18.1
5%
3.6
UK
Rentokil Initial PLC
LSE:RTO
9.1
5%
1.8
US
Clean Harbors Inc
NYSE:CLH
13
10%
1.3
US
Stericycle Inc
NASDAQ:SRCL
23.8
9%
2.6
US
Tetra Tech Inc
NASDAQ:TTEK
14.8
7%
2.1