Relative Value

The Relative Value of one RXL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 32.95 EUR, Rexel 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.

RXL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
63
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
Forward
0.5
vs History
0
vs Industry
70
Median 3Y
7.5
Median 5Y
7.5
Industry
15.5
Forward
14.8
vs History
0
vs Industry
37
Median 3Y
7.9
Median 5Y
7.6
Industry
8.7
vs History
9
vs Industry
34
Median 3Y
9.2
Median 5Y
9.2
Industry
14.7
vs History
0
vs Industry
32
Median 3Y
1.3
Median 5Y
1.2
Industry
1.2
vs History
0
vs Industry
55
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
Forward
0.7
vs History
0
vs Industry
53
Median 3Y
2.4
Median 5Y
2.3
Industry
4.4
vs History
0
vs Industry
69
Median 3Y
5.3
Median 5Y
5.4
Industry
9.2
Forward
8.6
vs History
6
vs Industry
66
Median 3Y
6.7
Median 5Y
7.7
Industry
12.2
Forward
11.8
vs History
0
vs Industry
30
Median 3Y
11
Median 5Y
10.7
Industry
9.8
vs History
0
vs Industry
28
Median 3Y
13.2
Median 5Y
12.7
Industry
11.4
vs History
0
vs Industry
35
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

RXL Competitors Multiples
Rexel 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
Rexel SA
PAR:RXL
9.8B EUR 0.5 39.5 8.6 12.8
JP
Itochu Corp
TSE:8001
15.4T JPY 1.1 16.4 15.7 25.9
JP
Mitsubishi Corp
TSE:8058
14.1T JPY 0.8 20.4 24.7 52.7
JP
Mitsui & Co Ltd
TSE:8031
13.7T JPY 1 15.1 21.2 36.2
US
United Rentals Inc
NYSE:URI
56.2B USD 3.5 22.2 9.6 17
JP
Marubeni Corp
TSE:8002
7.6T JPY 0.9 13.3 15.6 24.5
US
WW Grainger Inc
XMUN:GWW
41.2B EUR 2.7 27.8 18.2 20
US
W W Grainger Inc
NYSE:GWW
47.8B USD 2.7 27.7 18.1 19.9
US
Fastenal Co
NASDAQ:FAST
46.6B USD 5.8 38 25.9 28.7
US
Ferguson Enterprises Inc
NYSE:FERG
43.5B USD 1.4 22.2 15.2 17.4
JP
Sumitomo Corp
TSE:8053
6.8T JPY 0.9 11.2 14.5 22.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Rexel SA
PAR:RXL
Average EV/EBITDA: 17
8.6
4%
2.1
JP
Itochu Corp
TSE:8001
15.7
5%
3.1
JP
Mitsubishi Corp
TSE:8058
24.7
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.2
4%
5.3
US
United Rentals Inc
NYSE:URI
9.6
7%
1.4
JP
Marubeni Corp
TSE:8002
15.6
0%
N/A
US
W
WW Grainger Inc
XMUN:GWW
18.2
6%
3
US
W W Grainger Inc
NYSE:GWW
18.1
6%
3
US
Fastenal Co
NASDAQ:FAST
25.9
10%
2.6
US
Ferguson Enterprises Inc
NYSE:FERG
15.2
8%
1.9
JP
Sumitomo Corp
TSE:8053
14.5
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Rexel SA
PAR:RXL
Average EV/EBIT: 25.3
12.8
10%
1.3
JP
Itochu Corp
TSE:8001
25.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
52.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.2
N/A N/A
US
United Rentals Inc
NYSE:URI
17
6%
2.8
JP
Marubeni Corp
TSE:8002
24.5
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
20
6%
3.3
US
W W Grainger Inc
NYSE:GWW
19.9
6%
3.3
US
Fastenal Co
NASDAQ:FAST
28.7
11%
2.6
US
Ferguson Enterprises Inc
NYSE:FERG
17.4
10%
1.7
JP
Sumitomo Corp
TSE:8053
22.9
N/A N/A