Orege SA
PAR:OREGE

Watchlist Manager
Orege SA Logo
Orege SA
PAR:OREGE
Watchlist
Price: 0.3 EUR -5.66% Market Closed
Market Cap: 15.2m EUR

Relative Value

The Relative Value of one OREGE stock under the Base Case scenario is 0.07 EUR. Compared to the current market price of 0.3 EUR, Orege SA is Overvalued by 78%.

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.

OREGE Relative Value
Base Case
0.07 EUR
Overvaluation 78%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
5
Median 3Y
10.4
Median 5Y
14
Industry
1.1
Forward
2.4
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-4.2
Industry
15.7
Forward
-2.4
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-4.4
Industry
9.4
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-3.6
Industry
15.4
vs History
vs Industry
Median 3Y
-0.5
Median 5Y
-1
Industry
1.6
vs History
76
vs Industry
2
Median 3Y
23.2
Median 5Y
34.5
Industry
1.4
Forward
10.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.1
vs History
vs Industry
Median 3Y
-13.4
Median 5Y
-14.5
Industry
8.1
Forward
-12.7
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-11.7
Industry
11.8
Forward
-10.6
vs History
vs Industry
Median 3Y
-10
Median 5Y
-10.9
Industry
9.9
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-10.4
Industry
13.5
vs History
38
vs Industry
3
Median 3Y
8.8
Median 5Y
9.3
Industry
1.1

Multiples Across Competitors

OREGE Competitors Multiples
Orege SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Orege SA
PAR:OREGE
15.1m EUR 5 -1.8 -12.5 -8.7
US
Waste Management Inc
NYSE:WM
94.3B USD 4.1 35.2 17.8 28.1
US
Republic Services Inc
NYSE:RSG
77.7B USD 4.8 37.3 17.6 27.5
CA
Waste Connections Inc
TSX:WCN
66.2B CAD 5.3 76.9 19.3 32.6
US
Rollins Inc
NYSE:ROL
27.3B USD 7.9 57.3 35.3 41.4
US
Veralto Corp
NYSE:VLTO
24.1B USD 4.6 27.6 19.5 20.7
CA
GFL Environmental Inc
TSX:GFL
24.8B CAD 3.3 8.9 16.1 72.5
UK
Rentokil Initial PLC
LSE:RTO
8.9B GBP 1.6 29 9 15
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2 30.9 13.3 21.8
US
Tetra Tech Inc
NASDAQ:TTEK
9.4B USD 2.1 50 16.2 18.2
US
Casella Waste Systems Inc
NASDAQ:CWST
7.4B USD 4.5 574.9 23.3 81.4
P/E Multiple
Earnings Growth PEG
FR
Orege SA
PAR:OREGE
Average P/E: 92.8
Negative Multiple: -1.8
N/A N/A
US
Waste Management Inc
NYSE:WM
35.2
13%
2.7
US
Republic Services Inc
NYSE:RSG
37.3
10%
3.7
CA
Waste Connections Inc
TSX:WCN
76.9
43%
1.8
US
Rollins Inc
NYSE:ROL
57.3
14%
4.1
US
Veralto Corp
NYSE:VLTO
27.6
10%
2.8
CA
GFL Environmental Inc
TSX:GFL
8.9
N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
29
-24%
N/A
US
Clean Harbors Inc
NYSE:CLH
30.9
16%
1.9
US
Tetra Tech Inc
NASDAQ:TTEK
50
13%
3.8
US
Casella Waste Systems Inc
NASDAQ:CWST
574.9
107%
5.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Orege SA
PAR:OREGE
Average EV/EBITDA: 18.7
Negative Multiple: -12.5
N/A N/A
US
Waste Management Inc
NYSE:WM
17.8
11%
1.6
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
19.3
10%
1.9
US
Rollins Inc
NYSE:ROL
35.3
12%
2.9
US
Veralto Corp
NYSE:VLTO
19.5
7%
2.8
CA
GFL Environmental Inc
TSX:GFL
16.1
5%
3.2
UK
Rentokil Initial PLC
LSE:RTO
9
8%
1.1
US
Clean Harbors Inc
NYSE:CLH
13.3
10%
1.3
US
Tetra Tech Inc
NASDAQ:TTEK
16.2
8%
2
US
Casella Waste Systems Inc
NASDAQ:CWST
23.3
16%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Orege SA
PAR:OREGE
Average EV/EBIT: 35.9
Negative Multiple: -8.7
N/A N/A
US
Waste Management Inc
NYSE:WM
28.1
13%
2.2
US
Republic Services Inc
NYSE:RSG
27.5
9%
3.1
CA
Waste Connections Inc
TSX:WCN
32.6
13%
2.5
US
Rollins Inc
NYSE:ROL
41.4
13%
3.2
US
Veralto Corp
NYSE:VLTO
20.7
8%
2.6
CA
GFL Environmental Inc
TSX:GFL
72.5
34%
2.1
UK
Rentokil Initial PLC
LSE:RTO
15
15%
1
US
Clean Harbors Inc
NYSE:CLH
21.8
13%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
18.2
9%
2
US
Casella Waste Systems Inc
NASDAQ:CWST
81.4
26%
3.1