B

Better World Green PCL
SET:BWG

Watchlist Manager
Better World Green PCL
SET:BWG
Watchlist
Price: 0.21 THB 5% Market Closed
Market Cap: 1.2B THB

Relative Value

The Relative Value of one BWG stock under the Base Case scenario is 0.78 THB. Compared to the current market price of 0.21 THB, Better World Green PCL is Undervalued by 73%.

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.

BWG Relative Value
Base Case
0.78 THB
Undervaluation 73%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
66
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2
vs History
14
vs Industry
31
Median 3Y
-17.1
Median 5Y
-17.4
Industry
15.9
vs History
96
vs Industry
67
Median 3Y
7.2
Median 5Y
6
Industry
9.6
vs History
33
vs Industry
47
Median 3Y
2.6
Median 5Y
-4.5
Industry
16
vs History
96
vs Industry
83
Median 3Y
0.7
Median 5Y
0.8
Industry
1.6
vs History
96
vs Industry
82
Median 3Y
1.3
Median 5Y
1.5
Industry
1.4
vs History
96
vs Industry
79
Median 3Y
7.1
Median 5Y
7.3
Industry
4.2
vs History
96
vs Industry
68
Median 3Y
6.3
Median 5Y
6.3
Industry
8.2
vs History
87
vs Industry
63
Median 3Y
8.3
Median 5Y
24.6
Industry
11.9
vs History
96
vs Industry
68
Median 3Y
7.7
Median 5Y
6.4
Industry
10.1
vs History
57
vs Industry
52
Median 3Y
0.7
Median 5Y
2
Industry
13.7
vs History
96
vs Industry
89
Median 3Y
0.5
Median 5Y
0.6
Industry
1.2

Multiples Across Competitors

BWG Competitors Multiples
Better World Green PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Better World Green PCL
SET:BWG
1.1B THB 0.4 9.5 0.3 0.7
US
Waste Management Inc
NYSE:WM
91.4B USD 4 34.2 17.4 27.4
US
Republic Services Inc
NYSE:RSG
75.2B USD 4.7 36.1 17.1 26.7
CA
Waste Connections Inc
TSX:WCN
63.2B CAD 5.1 73.9 18.7 31.5
US
Rollins Inc
NYSE:ROL
27.4B USD 7.9 57.3 35.3 41.4
US
Veralto Corp
NYSE:VLTO
25.7B USD 4.9 29.4 20.7 22
CA
GFL Environmental Inc
TSX:GFL
23.9B CAD 3.1 8.6 15.6 70.3
US
Clean Harbors Inc
NYSE:CLH
12.6B USD 2.1 32.1 13.7 22.5
UK
Rentokil Initial PLC
LSE:RTO
8.9B GBP 1.6 28.9 9 14.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.6B USD 2.1 51.3 16.6 18.6
US
Stericycle Inc
NASDAQ:SRCL
7.4B USD 2.8 206.2 20.2 40
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Better World Green PCL
SET:BWG
Average EV/EBITDA: 16.8
0.3
N/A N/A
US
Waste Management Inc
NYSE:WM
17.4
11%
1.6
US
Republic Services Inc
NYSE:RSG
17.1
7%
2.4
CA
Waste Connections Inc
TSX:WCN
18.7
10%
1.9
US
Rollins Inc
NYSE:ROL
35.3
12%
2.9
US
Veralto Corp
NYSE:VLTO
20.7
7%
3
CA
GFL Environmental Inc
TSX:GFL
15.6
5%
3.1
US
Clean Harbors Inc
NYSE:CLH
13.7
10%
1.4
UK
Rentokil Initial PLC
LSE:RTO
9
8%
1.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.6
8%
2.1
US
Stericycle Inc
NASDAQ:SRCL
20.2
9%
2.2