A

Aran Research and Development 1982 Ltd
TASE:ARAN

Watchlist Manager
Aran Research and Development 1982 Ltd
TASE:ARAN
Watchlist
Price: 3 733 ILS -3.61% Market Closed
Market Cap: 188.5m ILS

Relative Value

The Relative Value of one ARAN stock under the Base Case scenario is hidden ILS. Compared to the current market price of 3 733 ILS, Aran Research and Development 1982 Ltd 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.

ARAN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
vs History
7
vs Industry
50
Median 3Y
7.5
Median 5Y
7.7
Industry
16.8
vs History
44
vs Industry
32
Median 3Y
3.9
Median 5Y
3.7
Industry
10.1
vs History
9
vs Industry
Median 3Y
-2.3
Median 5Y
2.8
Industry
16.8
vs History
0
vs Industry
60
Median 3Y
1.1
Median 5Y
1.4
Industry
1.7
vs History
6
vs Industry
63
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
vs History
31
vs Industry
34
Median 3Y
4.2
Median 5Y
2.8
Industry
4.3
vs History
31
vs Industry
15
Median 3Y
8.1
Median 5Y
5.9
Industry
8.6
vs History
19
vs Industry
46
Median 3Y
8.1
Median 5Y
8.1
Industry
12.7
vs History
41
vs Industry
30
Median 3Y
3.9
Median 5Y
3.1
Industry
10.8
vs History
22
vs Industry
20
Median 3Y
2.6
Median 5Y
2.3
Industry
15
vs History
0
vs Industry
67
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

ARAN Competitors Multiples
Aran Research and Development 1982 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
IL
Aran Research and Development 1982 Ltd
TASE:ARAN
188.5m ILS 0.8 17.6 8 11.9
US
Cintas Corp
NASDAQ:CTAS
73.9B USD 7 40.1 26.1 31.5
US
Copart Inc
NASDAQ:CPRT
36.6B USD 7.9 22.9 16.2 18.2
AU
Brambles Ltd
ASX:BXB
31.2B AUD 3.1 23.3 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.3B CAD 4.2 49 18.7 27.3
FR
Spie SA
PAR:SPIE
8.3B EUR 0.8 40.7 10.5 17.4
US
Aurora Innovation Inc
NASDAQ:AUR
7.5B USD 3 734.6 -9.3 -7.4 -7.2
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
555.9B INR 11.6 40.5 32.6 33.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
36.5B DKK 0.4 13.3 7 9.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
A
Aran Research and Development 1982 Ltd
TASE:ARAN
Average EV/EBITDA: 15.4
8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.1
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.2
7%
2.3
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.7
11%
1.7
FR
Spie SA
PAR:SPIE
10.5
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.4 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
13%
2.5
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
7
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
A
Aran Research and Development 1982 Ltd
TASE:ARAN
Average EV/EBIT: 19.6
11.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.5
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.2
7%
2.6
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.3
9%
3
FR
Spie SA
PAR:SPIE
17.4
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.2 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
33.6
13%
2.6
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.6
7%
1.4