D

Daiei Kankyo Co Ltd
TSE:9336

Watchlist Manager
Daiei Kankyo Co Ltd
TSE:9336
Watchlist
Price: 3 035 JPY 1.34% Market Closed
Market Cap: 303.2B JPY

Relative Value

The Relative Value of one Daiei Kankyo Co Ltd stock under the Base Case scenario is 2 082.82 JPY. Compared to the current market price of 3 035 JPY, Daiei Kankyo Co Ltd is Overvalued by 31%.

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
2 082.82 JPY
Overvaluation 31%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
16
vs Industry
18
Median 3Y
3.4
Median 5Y
3.4
Industry
1.1
Forward
3.7
vs History
16
vs Industry
22
Median 3Y
19.3
Median 5Y
19.3
Industry
16
Forward
20.5
vs History
22
vs Industry
29
Median 3Y
0
Median 5Y
0
Industry
9.2
vs History
29
vs Industry
14
Median 3Y
0
Median 5Y
0
Industry
16.1
vs History
19
vs Industry
18
Median 3Y
2.9
Median 5Y
2.9
Industry
1.5
vs History
19
vs Industry
19
Median 3Y
3.5
Median 5Y
3.5
Industry
1.4
Forward
3.7
vs History
16
vs Industry
25
Median 3Y
7.9
Median 5Y
7.9
Industry
4.1
vs History
41
vs Industry
26
Median 3Y
10.7
Median 5Y
10.7
Industry
8.1
Forward
10.7
vs History
9
vs Industry
26
Median 3Y
13.1
Median 5Y
13.1
Industry
11.7
vs History
19
vs Industry
29
Median 3Y
0
Median 5Y
0
Industry
9.8
vs History
29
vs Industry
15
Median 3Y
0
Median 5Y
0
Industry
13.3
vs History
16
vs Industry
17
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Daiei Kankyo Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Daiei Kankyo Co Ltd
TSE:9336
299B JPY 3.9 21.6 11 14.7
US
Waste Management Inc
NYSE:WM
93.7B USD 4.1 35 17.7 27.9
US
Republic Services Inc
NYSE:RSG
77.6B USD 4.8 37.2 17.6 27.4
CA
Waste Connections Inc
TSX:WCN
70.3B CAD 5.6 80.2 20 33.8
US
Rollins Inc
NYSE:ROL
27.5B USD 7.9 57.6 35.5 41.6
US
Veralto Corp
NYSE:VLTO
24B USD 4.5 27.5 19.4 20.6
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 9.1 16.4 73.7
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2 30.9 13.3 21.8
UK
Rentokil Initial PLC
LSE:RTO
8.8B GBP 1.6 28.8 8.9 14.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.5B USD 2.1 36.7 16.8 19
US
Stericycle Inc
NASDAQ:SRCL
9.2B USD 3.5 256 24.4 48.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
D
Daiei Kankyo Co Ltd
TSE:9336
Average EV/EBITDA: 18.3
11
6%
1.8
US
Waste Management Inc
NYSE:WM
17.7
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20
10%
2
US
Rollins Inc
NYSE:ROL
35.5
11%
3.2
US
Veralto Corp
NYSE:VLTO
19.4
7%
2.8
CA
GFL Environmental Inc
TSX:GFL
16.4
5%
3.3
US
Clean Harbors Inc
NYSE:CLH
13.3
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.9
5%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
16.8
7%
2.4
US
Stericycle Inc
NASDAQ:SRCL
24.4
9%
2.7