Altus Group Ltd
TSX:AIF

Watchlist Manager
Altus Group Ltd Logo
Altus Group Ltd
TSX:AIF
Watchlist
Price: 56.12 CAD 1.63% Market Closed
Market Cap: 2.6B CAD

Relative Value

The Relative Value of one AIF stock under the Base Case scenario is 46.15 CAD. Compared to the current market price of 56.12 CAD, Altus Group Ltd is Overvalued by 18%.

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.

AIF Relative Value
Base Case
46.15 CAD
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
39
Median 3Y
3.2
Median 5Y
3.4
Industry
3.6
Forward
4.5
vs History
90
vs Industry
2
Median 3Y
203.4
Median 5Y
159
Industry
16.6
Forward
35.9
vs History
61
vs Industry
10
Median 3Y
33.3
Median 5Y
33
Industry
10.9
vs History
vs Industry
2
Median 3Y
43.1
Median 5Y
39.5
Industry
12.8
vs History
95
vs Industry
7
Median 3Y
3.9
Median 5Y
4.1
Industry
0.8
vs History
50
vs Industry
53
Median 3Y
3.6
Median 5Y
3.7
Industry
6.5
Forward
4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12
vs History
58
vs Industry
15
Median 3Y
21.6
Median 5Y
23.1
Industry
15.8
Forward
20.8
vs History
66
vs Industry
7
Median 3Y
41.1
Median 5Y
41.9
Industry
19.1
Forward
29.1
vs History
85
vs Industry
17
Median 3Y
37.3
Median 5Y
35.4
Industry
18.4
vs History
84
vs Industry
18
Median 3Y
54.7
Median 5Y
40
Industry
19.9
vs History
41
vs Industry
5
Median 3Y
2.3
Median 5Y
2.4
Industry
0.7

Multiples Across Competitors

AIF Competitors Multiples
Altus Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Altus Group Ltd
TSX:AIF
2.5B CAD 4.2 6.5 21.5 39.1
US
CBRE Group Inc
NYSE:CBRE
39.4B USD 1.1 39.2 19.4 28
CN
Ke Holdings Inc
HKEX:2423
171.4B HKD 1.7 38.9 21.4 26.9
US
Zillow Group Inc
NASDAQ:ZG
16.6B USD 7.2 -204.9 154.7 -94.8
US
Jones Lang LaSalle Inc
NYSE:JLL
11.2B USD 0.5 20.5 11.2 14.4
CA
FirstService Corp
TSX:FSV
11.1B CAD 1.5 61 17.8 27
CA
Colliers International Group Inc
TSX:CIGI
9B CAD 1.3 39.9 13.5 21.7
US
Compass Inc
NYSE:COMP
3.3B USD 0.6 -45.2 90.2 -58.6
UK
Cushman & Wakefield PLC
NYSE:CWK
2.4B USD 0.3 18.5 9.1 12
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.3B HKD 1.2 11.5 5.8 6.1
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.7 30.9 10.1 20.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Altus Group Ltd
TSX:AIF
Average EV/EBIT: 21.7
39.1
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
28
27%
1
CN
K
Ke Holdings Inc
HKEX:2423
26.9
37%
0.7
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -94.8 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.4
14%
1
CA
FirstService Corp
TSX:FSV
27
9%
3
CA
Colliers International Group Inc
TSX:CIGI
21.7
14%
1.6
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -58.6 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12
16%
0.8
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6.1
13%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
20.2
37%
0.5