A

Anaergia Inc
TSX:ANRG

Watchlist Manager
Anaergia Inc
TSX:ANRG
Watchlist
Price: 1.19 CAD 1.71% Market Closed
Market Cap: 202.1m CAD

Relative Value

The Relative Value of one ANRG stock under the Base Case scenario is 1.06 CAD. Compared to the current market price of 1.19 CAD, Anaergia Inc is Overvalued by 11%.

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
1.06 CAD
Overvaluation 11%
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
1.8
vs History
vs Industry
59
Median 3Y
-2.8
Median 5Y
-3.3
Industry
16.1
Forward
-5.5
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-4.1
Industry
9.2
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-2.7
Industry
16.1
vs History
vs Industry
79
Median 3Y
0.3
Median 5Y
0.5
Industry
1.6
vs History
48
vs Industry
34
Median 3Y
1.7
Median 5Y
2
Industry
1.4
Forward
2
vs History
53
vs Industry
22
Median 3Y
9.6
Median 5Y
11.9
Industry
4.1
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-6.7
Industry
8.2
Forward
-7.8
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-5.8
Industry
11.9
Forward
-5.2
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-5.2
Industry
9.8
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-4
Industry
13.4
vs History
20
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
201.4m CAD 1.8 -3.7 -6.8 -5.9
US
Waste Management Inc
NYSE:WM
93.2B USD 4.1 34.9 17.6 27.8
US
Republic Services Inc
NYSE:RSG
77.8B USD 4.8 37.5 17.6 27.5
CA
Waste Connections Inc
TSX:WCN
69.3B CAD 5.5 79 19.8 33.3
US
Rollins Inc
NYSE:ROL
27.8B USD 8 58.3 35.9 42.1
US
Veralto Corp
NYSE:VLTO
25.3B USD 4.8 28.9 20.4 21.7
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 9.1 16.4 73.7
US
Clean Harbors Inc
NYSE:CLH
12.5B USD 2.1 31.9 13.6 22.3
UK
Rentokil Initial PLC
LSE:RTO
8.9B GBP 1.6 29 9 15
US
Tetra Tech Inc
NASDAQ:TTEK
9.3B USD 2 49.4 16 18
US
Casella Waste Systems Inc
NASDAQ:CWST
7.3B USD 4.5 573 23.2 81.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBITDA: 19
Negative Multiple: -6.8
N/A N/A
US
Waste Management Inc
NYSE:WM
17.6
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
19.8
10%
2
US
Rollins Inc
NYSE:ROL
35.9
11%
3.3
US
Veralto Corp
NYSE:VLTO
20.4
7%
2.9
CA
GFL Environmental Inc
TSX:GFL
16.4
5%
3.3
US
Clean Harbors Inc
NYSE:CLH
13.6
10%
1.4
UK
Rentokil Initial PLC
LSE:RTO
9
5%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
16
7%
2.3
US
Casella Waste Systems Inc
NASDAQ:CWST
23.2
14%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBIT: 36.2
Negative Multiple: -5.9
N/A N/A
US
Waste Management Inc
NYSE:WM
27.8
14%
2
US
Republic Services Inc
NYSE:RSG
27.5
8%
3.4
CA
Waste Connections Inc
TSX:WCN
33.3
13%
2.6
US
Rollins Inc
NYSE:ROL
42.1
13%
3.2
US
Veralto Corp
NYSE:VLTO
21.7
8%
2.7
CA
GFL Environmental Inc
TSX:GFL
73.7
36%
2
US
Clean Harbors Inc
NYSE:CLH
22.3
9%
2.5
UK
Rentokil Initial PLC
LSE:RTO
15
15%
1
US
Tetra Tech Inc
NASDAQ:TTEK
18
10%
1.8
US
Casella Waste Systems Inc
NASDAQ:CWST
81.1
26%
3.1