Eiffage SA
SWB:EF3

Watchlist Manager
Eiffage SA Logo
Eiffage SA
SWB:EF3
Watchlist
Price: 123.4 EUR -0.8%
Market Cap: 11.6B EUR

Relative Value

The Relative Value of one EF3 stock under the Base Case scenario is 234.66 EUR. Compared to the current market price of 123.4 EUR, Eiffage SA is Undervalued by 47%.

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.

EF3 Relative Value
Base Case
234.66 EUR
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
63
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.5
vs History
20
vs Industry
47
Median 3Y
9.6
Median 5Y
10.5
Industry
16
Forward
12.1
vs History
6
vs Industry
57
Median 3Y
2.9
Median 5Y
3
Industry
9
vs History
76
vs Industry
44
Median 3Y
4.8
Median 5Y
6.4
Industry
15
vs History
0
vs Industry
32
Median 3Y
1.5
Median 5Y
1.5
Industry
1.3
vs History
66
vs Industry
51
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
Forward
0.8
vs History
68
vs Industry
82
Median 3Y
0.9
Median 5Y
1
Industry
5.5
vs History
57
vs Industry
59
Median 3Y
4.9
Median 5Y
5.1
Industry
10
Forward
4.9
vs History
53
vs Industry
50
Median 3Y
7.8
Median 5Y
8.1
Industry
12.7
Forward
7.8
vs History
77
vs Industry
48
Median 3Y
5.8
Median 5Y
5.9
Industry
10.4
vs History
71
vs Industry
39
Median 3Y
7.9
Median 5Y
8.8
Industry
12.8
vs History
34
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

EF3 Competitors Multiples
Eiffage 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
Eiffage SA
SWB:EF3
12.3B EUR 0.5 12.7 4.9 7.9
FR
Vinci SA
PAR:DG
68.5B EUR 0.9 14.4 6.7 9.8
IN
Larsen & Toubro Ltd
NSE:LT
5.7T INR 2.1 34.8 21.9 25.8
US
Quanta Services Inc
NYSE:PWR
65.3B USD 2.4 64.2 29.4 46.1
IN
Larsen and Toubro Ltd
F:LTO
52.8B EUR 2 33.9 21.4 25.3
NL
Ferrovial SE
AEX:FER
41.7B EUR 4.6 12.9 38.5 57.6
ES
Ferrovial SA
MAD:FER
41.7B EUR 4.6 12.9 38.5 57.6
US
Comfort Systems USA Inc
NYSE:FIX
36.5B USD 4.4 43.6 28.6 32.2
DE
Hochtief AG
XETRA:HOT
27.6B EUR 0.7 32.4 14.1 20.9
CN
China State Construction Engineering Corp Ltd
SSE:601668
214.5B CNY 0.1 4.9 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
29.4B USD 1.8 26 16.9 18.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Eiffage SA
SWB:EF3
Average EV/EBITDA: 21.1
4.9
4%
1.2
FR
Vinci SA
PAR:DG
6.7
6%
1.1
IN
Larsen & Toubro Ltd
NSE:LT
21.9
18%
1.2
US
Quanta Services Inc
NYSE:PWR
29.4
21%
1.4
IN
Larsen and Toubro Ltd
F:LTO
21.4
18%
1.2
NL
Ferrovial SE
AEX:FER
38.5
9%
4.3
ES
Ferrovial SA
MAD:FER
38.5
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
28.6
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
14.1
5%
2.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.9
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Eiffage SA
SWB:EF3
Average EV/EBIT: 28.4
7.9
5%
1.6
FR
Vinci SA
PAR:DG
9.8
7%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
25.8
21%
1.2
US
Quanta Services Inc
NYSE:PWR
46.1
23%
2
IN
Larsen and Toubro Ltd
F:LTO
25.3
21%
1.2
NL
Ferrovial SE
AEX:FER
57.6
12%
4.8
ES
Ferrovial SA
MAD:FER
57.6
12%
4.8
US
Comfort Systems USA Inc
NYSE:FIX
32.2
26%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.9
6%
3.5
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
US
EMCOR Group Inc
NYSE:EME
18.8
11%
1.7