A

Anaergia Inc
TSX:ANRG

Watchlist Manager
Anaergia Inc
TSX:ANRG
Watchlist
Price: 1.32 CAD 0.76%
Market Cap: 224.2m CAD

Relative Value

The Relative Value of one ANRG stock under the Base Case scenario is 1.05 CAD. Compared to the current market price of 1.32 CAD, Anaergia Inc is Overvalued by 21%.

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.

ANRG Relative Value
Base Case
1.05 CAD
Overvaluation 21%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
33
Median 3Y
1.4
Median 5Y
1.6
Industry
1.1
Forward
1.6
vs History
vs Industry
59
Median 3Y
-2.9
Median 5Y
-4
Industry
16.1
Forward
-6.5
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-6.3
Industry
9.4
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-3
Industry
16.3
vs History
vs Industry
79
Median 3Y
0.3
Median 5Y
0.5
Industry
1.6
vs History
48
vs Industry
34
Median 3Y
1.6
Median 5Y
2.1
Industry
1.4
Forward
1.7
vs History
52
vs Industry
22
Median 3Y
8.7
Median 5Y
11.9
Industry
4.2
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-7
Industry
8.2
Forward
-15.7
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-6
Industry
11.9
Forward
-9
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-8.7
Industry
10
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-4.1
Industry
13.7
vs History
19
vs Industry
35
Median 3Y
0.7
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

ANRG Competitors Multiples
Anaergia Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Anaergia Inc
TSX:ANRG
224.2m CAD 2 -5.8 -7 -6
US
Waste Management Inc
NYSE:WM
96.8B USD 4.2 36 18.2 28.7
US
Republic Services Inc
NYSE:RSG
80B USD 4.9 38.2 18.1 28.2
CA
Waste Connections Inc
TSX:WCN
69.5B CAD 5.5 79.5 20.1 33.9
US
Rollins Inc
NYSE:ROL
28.1B USD 8.1 58.8 36.2 42.5
US
Veralto Corp
NYSE:VLTO
24.7B USD 4.7 28.3 19.9 21.2
CA
GFL Environmental Inc
TSX:GFL
24.9B CAD 3.3 8.9 16.2 72.8
UK
Rentokil Initial PLC
LSE:RTO
9.2B GBP 1.6 28.9 9.2 15.3
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2 31 13.3 21.8
US
Tetra Tech Inc
NASDAQ:TTEK
9.1B USD 2 48.4 15.7 17.6
US
Casella Waste Systems Inc
NASDAQ:CWST
7.4B USD 4.5 572.4 23.2 81.1
P/E Multiple
Earnings Growth PEG
CA
A
Anaergia Inc
TSX:ANRG
Average P/E: 93
Negative Multiple: -5.8
N/A N/A
US
Waste Management Inc
NYSE:WM
36
13%
2.8
US
Republic Services Inc
NYSE:RSG
38.2
10%
3.8
CA
Waste Connections Inc
TSX:WCN
79.5
43%
1.8
US
Rollins Inc
NYSE:ROL
58.8
14%
4.2
US
Veralto Corp
NYSE:VLTO
28.3
10%
2.8
CA
GFL Environmental Inc
TSX:GFL
8.9
N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
28.9
-24%
N/A
US
Clean Harbors Inc
NYSE:CLH
31
16%
1.9
US
Tetra Tech Inc
NASDAQ:TTEK
48.4
13%
3.7
US
Casella Waste Systems Inc
NASDAQ:CWST
572.4
107%
5.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBITDA: 19
Negative Multiple: -7
N/A N/A
US
Waste Management Inc
NYSE:WM
18.2
11%
1.7
US
Republic Services Inc
NYSE:RSG
18.1
7%
2.6
CA
Waste Connections Inc
TSX:WCN
20.1
10%
2
US
Rollins Inc
NYSE:ROL
36.2
12%
3
US
Veralto Corp
NYSE:VLTO
19.9
7%
2.8
CA
GFL Environmental Inc
TSX:GFL
16.2
5%
3.2
UK
Rentokil Initial PLC
LSE:RTO
9.2
8%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.3
10%
1.3
US
Tetra Tech Inc
NASDAQ:TTEK
15.7
8%
2
US
Casella Waste Systems Inc
NASDAQ:CWST
23.2
16%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBIT: 36.3
Negative Multiple: -6
N/A N/A
US
Waste Management Inc
NYSE:WM
28.7
13%
2.2
US
Republic Services Inc
NYSE:RSG
28.2
9%
3.1
CA
Waste Connections Inc
TSX:WCN
33.9
13%
2.6
US
Rollins Inc
NYSE:ROL
42.5
13%
3.3
US
Veralto Corp
NYSE:VLTO
21.2
8%
2.6
CA
GFL Environmental Inc
TSX:GFL
72.8
34%
2.1
UK
Rentokil Initial PLC
LSE:RTO
15.3
15%
1
US
Clean Harbors Inc
NYSE:CLH
21.8
13%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
17.6
9%
2
US
Casella Waste Systems Inc
NASDAQ:CWST
81.1
26%
3.1