Altus Group Ltd
TSX:AIF

Watchlist Manager
Altus Group Ltd Logo
Altus Group Ltd
TSX:AIF
Watchlist
Price: 41.2 CAD -0.12% Market Closed
Market Cap: CA$1.8B

Relative Value

The Relative Value of one AIF stock under the Base Case scenario is 50.39 CAD. Compared to the current market price of 41.2 CAD, Altus Group Ltd is Undervalued 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
50.39 CAD
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

AIF Competitors Multiples
Altus Group 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
Altus Group Ltd
TSX:AIF
1.8B CAD 3.4 4.5 16 27.7
US
CBRE Group Inc
NYSE:CBRE
50.5B USD 1.3 41.2 22.3 34.1
CN
Ke Holdings Inc
HKEX:2423
164.3B HKD 1.4 42 27.8 27.8
US
Jones Lang LaSalle Inc
NYSE:JLL
16.2B USD 0.6 26 14.2 17.9
US
Zillow Group Inc
NASDAQ:ZG
13.1B USD 5.3 -410.8 69.5 -133.6
CA
FirstService Corp
TSX:FSV
9.9B CAD 1.3 52.5 15.4 23.4
CA
Colliers International Group Inc
TSX:CIGI
9.6B CAD 1.3 59.1 13.6 22.5
US
Compass Inc
NYSE:COMP
6.9B USD 1.1 -124.5 96.3 -202.4
US
Opendoor Technologies Inc
NASDAQ:OPEN
4.7B USD 1 -15.2 -30.9 -24.6
UK
Cushman & Wakefield PLC
NYSE:CWK
3.7B USD 0.4 16.9 10.3 12.7
US
Newmark Group Inc
NASDAQ:NMRK
3B USD 1 29.1 12.2 22.1
P/E Multiple
Earnings Growth PEG
CA
Altus Group Ltd
TSX:AIF
Average P/E: 33.9
4.5
104%
0
US
CBRE Group Inc
NYSE:CBRE
41.2
39%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
42
-13%
N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
26
26%
1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -410.8 N/A N/A
CA
FirstService Corp
TSX:FSV
52.5
33%
1.6
CA
Colliers International Group Inc
TSX:CIGI
59.1
39%
1.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -124.5 N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -15.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
16.9
44%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
29.1
83%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Altus Group Ltd
TSX:AIF
Average EV/EBITDA: 29.8
16
23%
0.7
US
CBRE Group Inc
NYSE:CBRE
22.3
24%
0.9
CN
K
Ke Holdings Inc
HKEX:2423
27.8
31%
0.9
US
Jones Lang LaSalle Inc
NYSE:JLL
14.2
14%
1
US
Zillow Group Inc
NASDAQ:ZG
69.5
156%
0.4
CA
FirstService Corp
TSX:FSV
15.4
10%
1.5
CA
Colliers International Group Inc
TSX:CIGI
13.6
16%
0.8
US
C
Compass Inc
NYSE:COMP
96.3
N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -30.9 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
10.3
18%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
12.2
29%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Altus Group Ltd
TSX:AIF
Average EV/EBIT: 23.5
27.7
56%
0.5
US
CBRE Group Inc
NYSE:CBRE
34.1
31%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
27.8
30%
0.9
US
Jones Lang LaSalle Inc
NYSE:JLL
17.9
17%
1.1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -133.6 N/A N/A
CA
FirstService Corp
TSX:FSV
23.4
10%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.5
16%
1.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -202.4 N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -24.6 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.7
20%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
22.1
41%
0.5