Elis SA
PAR:ELIS

Watchlist Manager
Elis SA Logo
Elis SA
PAR:ELIS
Watchlist
Price: 23.76 EUR -0.83% Market Closed
Market Cap: 5.6B EUR

Relative Value

The Relative Value of one ELIS stock under the Base Case scenario is 36.59 EUR. Compared to the current market price of 23.76 EUR, Elis SA is Undervalued by 35%.

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.

ELIS Relative Value
Base Case
36.59 EUR
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
44
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2
Forward
1.1
vs History
80
vs Industry
32
Median 3Y
16.7
Median 5Y
18.8
Industry
16.6
Forward
12.4
vs History
15
vs Industry
58
Median 3Y
3.5
Median 5Y
3.5
Industry
10.1
vs History
12
vs Industry
22
Median 3Y
17.1
Median 5Y
22.3
Industry
16.5
vs History
9
vs Industry
45
Median 3Y
1.3
Median 5Y
1.2
Industry
1.7
vs History
46
vs Industry
35
Median 3Y
1.8
Median 5Y
1.9
Industry
1.5
Forward
1.8
vs History
52
vs Industry
33
Median 3Y
5.5
Median 5Y
5.7
Industry
4.3
vs History
66
vs Industry
49
Median 3Y
5.4
Median 5Y
5.5
Industry
8.6
Forward
5
vs History
85
vs Industry
29
Median 3Y
14.4
Median 5Y
15.7
Industry
12.7
Forward
11.9
vs History
53
vs Industry
50
Median 3Y
5.9
Median 5Y
6.1
Industry
10.9
vs History
74
vs Industry
26
Median 3Y
15.6
Median 5Y
16.7
Industry
15
vs History
7
vs Industry
48
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

ELIS Competitors Multiples
Elis 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
Elis SA
PAR:ELIS
5.6B EUR 1.2 14.9 5.3 13.5
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.7 32.2
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.5B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.3 49.5 18.8 27.5
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 40.1 10.3 17.1
US
Aurora Innovation Inc
NASDAQ:AUR
8B USD 4 014.4 -10 -8.1 -7.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.2B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 12.7 16
DK
Iss A/S
CSE:ISS
36.1B DKK 0.4 13.2 6.9 9.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
FR
Elis SA
PAR:ELIS
Average P/E: 29.5
14.9
15%
1
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.5
35%
1.4
FR
Spie SA
PAR:SPIE
40.1
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
13%
3
US
I
IAA Inc
F:3NI
19.7
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Elis SA
PAR:ELIS
Average EV/EBITDA: 15.9
5.3
6%
0.9
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.7
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Elis SA
PAR:ELIS
Average EV/EBIT: 20.5
13.5
10%
1.3
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17.1
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2