C

CSD Water Service Co Ltd
SSE:603903

Watchlist Manager
CSD Water Service Co Ltd
SSE:603903
Watchlist
Price: 12.33 CNY 0.98% Market Closed
Market Cap: ¥3.1B

Relative Value

The Relative Value of one CSD Water Service Co Ltd stock under the Base Case scenario is 9.26 CNY. Compared to the current market price of 12.33 CNY, CSD Water Service Co Ltd is Overvalued by 25%.

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.

Relative Value
Base Case
9.26 CNY
Overvaluation 25%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
CSD Water Service Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
CSD Water Service Co Ltd
SSE:603903
3.1B CNY 2.9 -47 -100.6 -100.6
US
Waste Management Inc
NYSE:WM
91.2B USD 3.6 33.7 15.2 24.6
US
Republic Services Inc
NYSE:RSG
67.9B USD 4.1 32.2 15.3 24.1
CA
Waste Connections Inc
TSX:WCN
59.7B CAD 4.7 70.5 17.3 29.4
US
Rollins Inc
NYSE:ROL
31.3B USD 8.5 60.5 37.6 44.1
US
Veralto Corp
NYSE:VLTO
22.7B USD 4 24.1 16.5 17.5
UK
Rentokil Initial PLC
LSE:RTO
11.8B GBP 1.7 34.6 11.6 21.6
CA
GFL Environmental Inc
TSX:GFL
20.9B CAD 3 5.9 15.7 65.8
US
Clean Harbors Inc
NYSE:CLH
13.9B USD 2.3 35.8 14.4 24.3
US
Tetra Tech Inc
NASDAQ:TTEK
10.7B USD 2.4 30.1 16.5 18
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
59.6B CNY 13.1 16 450.6 841.1 841.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
CSD Water Service Co Ltd
SSE:603903
Average EV/EBITDA: 100.1
Negative Multiple: -100.6
N/A N/A
US
Waste Management Inc
NYSE:WM
15.2
9%
1.7
US
Republic Services Inc
NYSE:RSG
15.3
6%
2.6
CA
Waste Connections Inc
TSX:WCN
17.3
8%
2.2
US
Rollins Inc
NYSE:ROL
37.6
12%
3.1
US
Veralto Corp
NYSE:VLTO
16.5
8%
2.1
UK
Rentokil Initial PLC
LSE:RTO
11.6
6%
1.9
CA
GFL Environmental Inc
TSX:GFL
15.7
6%
2.6
US
Clean Harbors Inc
NYSE:CLH
14.4
8%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
16.5
4%
4.1
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
841.1
47%
17.9