Atco Ltd
TSX:ACO.Y

Watchlist Manager
Atco Ltd Logo
Atco Ltd
TSX:ACO.Y
Watchlist
Price: 60 CAD Market Closed
Market Cap: 6.7B CAD

Relative Value

The Relative Value of one ACO.Y stock under the Base Case scenario is 143.4 CAD. Compared to the current market price of 60 CAD, Atco Ltd is Undervalued by 58%.

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.

ACO.Y Relative Value
Base Case
143.4 CAD
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
57
Median 3Y
1
Median 5Y
1.1
Industry
1.7
Forward
1.2
vs History
30
vs Industry
44
Median 3Y
12.4
Median 5Y
13.3
Industry
15.2
Forward
11.8
vs History
4
vs Industry
71
Median 3Y
2.3
Median 5Y
2.4
Industry
7.4
vs History
74
vs Industry
32
Median 3Y
7.7
Median 5Y
7.3
Industry
14.6
vs History
0
vs Industry
52
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4
vs History
4
vs Industry
39
Median 3Y
3.1
Median 5Y
3.1
Industry
2.9
Forward
3.3
vs History
0
vs Industry
66
Median 3Y
4
Median 5Y
4
Industry
7.9
vs History
14
vs Industry
52
Median 3Y
7.6
Median 5Y
7.6
Industry
10.7
Forward
7.2
vs History
26
vs Industry
43
Median 3Y
13.2
Median 5Y
13
Industry
15.3
Forward
35
vs History
36
vs Industry
57
Median 3Y
7.1
Median 5Y
7.1
Industry
11.3
vs History
11
vs Industry
13
Median 3Y
34.8
Median 5Y
25.8
Industry
16.9
vs History
0
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

ACO.Y Competitors Multiples
Atco 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
CA
Atco Ltd
TSX:ACO.Y
6.2B CAD 1.2 14.4 8.3 13.8
UK
National Grid PLC
LSE:NG
56.6B GBP 3.2 19.7 12.3 18.3
FR
Engie SA
PAR:ENGI
54.1B EUR 0.7 11 5.5 8.4
US
Sempra Energy
NYSE:SRE
56.7B USD 4.1 26.9 15.6 28.7
US
Dominion Energy Inc
NYSE:D
50.8B USD 3.2 22.2 13.1 20.5
US
Sempra
VSE:SREN
43.4B EUR 3.7 24.1 14.6 26.8
DE
E.ON SE
XETRA:EOAN
41.7B EUR 0.5 13.9 7.6 13.3
US
Public Service Enterprise Group Inc
NYSE:PEG
39.9B USD 3.4 19.2 14.2 21.3
DE
RWE AG
XETRA:RWE
32.4B EUR 1.5 14.3 7 17.4
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
35.4B USD 2.1 17.4 11.8 21
P/S Multiple
Revenue Growth P/S to Growth
CA
Atco Ltd
TSX:ACO.Y
Average P/S: 2.2
1.2
5%
0.2
UK
National Grid PLC
LSE:NG
3.2
6%
0.5
FR
Engie SA
PAR:ENGI
0.7
1%
0.7
US
Sempra Energy
NYSE:SRE
4.1
4%
1
US
Dominion Energy Inc
NYSE:D
3.2
8%
0.4
US
S
Sempra
VSE:SREN
3.7
4%
0.9
DE
E.ON SE
XETRA:EOAN
0.5
5%
0.1
US
Public Service Enterprise Group Inc
NYSE:PEG
3.4
9%
0.4
DE
RWE AG
XETRA:RWE
1.5
2%
0.8
DE
E ON SE
MIL:EOAN
0.4
1%
0.4
US
Consolidated Edison Inc
NYSE:ED
2.1
6%
0.4
P/E Multiple
Earnings Growth PEG
CA
Atco Ltd
TSX:ACO.Y
Average P/E: 19.1
14.4
9%
1.6
UK
National Grid PLC
LSE:NG
19.7
17%
1.2
FR
Engie SA
PAR:ENGI
11
6%
1.8
US
Sempra Energy
NYSE:SRE
26.9
9%
3
US
Dominion Energy Inc
NYSE:D
22.2
18%
1.2
US
S
Sempra
VSE:SREN
24.1
8%
3
DE
E.ON SE
XETRA:EOAN
13.9
-9%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
19.2
10%
1.9
DE
RWE AG
XETRA:RWE
14.3
-24%
N/A
DE
E ON SE
MIL:EOAN
26.7
77%
0.3
US
Consolidated Edison Inc
NYSE:ED
17.4
9%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Atco Ltd
TSX:ACO.Y
Average EV/EBITDA: 10.9
8.3
10%
0.8
UK
National Grid PLC
LSE:NG
12.3
12%
1
FR
Engie SA
PAR:ENGI
5.5
0%
N/A
US
Sempra Energy
NYSE:SRE
15.6
6%
2.6
US
Dominion Energy Inc
NYSE:D
13.1
13%
1
US
S
Sempra
VSE:SREN
14.6
6%
2.4
DE
E.ON SE
XETRA:EOAN
7.6
-8%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
14.2
14%
1
DE
RWE AG
XETRA:RWE
7
-7%
N/A
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
US
Consolidated Edison Inc
NYSE:ED
11.8
12%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Atco Ltd
TSX:ACO.Y
Average EV/EBIT: 20.4
13.8
-23%
N/A
UK
National Grid PLC
LSE:NG
18.3
14%
1.3
FR
Engie SA
PAR:ENGI
8.4
2%
4.2
US
Sempra Energy
NYSE:SRE
28.7
8%
3.6
US
Dominion Energy Inc
NYSE:D
20.5
17%
1.2
US
S
Sempra
VSE:SREN
26.8
8%
3.3
DE
E.ON SE
XETRA:EOAN
13.3
-10%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
21.3
18%
1.2
DE
RWE AG
XETRA:RWE
17.4
-10%
N/A
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A
US
Consolidated Edison Inc
NYSE:ED
21
14%
1.5