A

Anaergia Inc
TSX:ANRG

Watchlist Manager
Anaergia Inc
TSX:ANRG
Watchlist
Price: 1.8 CAD 14.65%
Market Cap: 305.9m CAD

Relative Value

The Relative Value of one ANRG stock under the Base Case scenario is 1.19 CAD. Compared to the current market price of 1.8 CAD, Anaergia Inc is Overvalued by 34%.

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
1.19 CAD
Overvaluation 34%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
33
Median 3Y
1.4
Median 5Y
1.7
Industry
1.2
Forward
2.2
vs History
vs Industry
59
Median 3Y
-2.9
Median 5Y
-4.3
Industry
16.4
Forward
-8.9
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-7.3
Industry
9.5
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-3.1
Industry
16.2
vs History
vs Industry
79
Median 3Y
-0.3
Median 5Y
0.4
Industry
1.7
vs History
42
vs Industry
34
Median 3Y
1.6
Median 5Y
2.2
Industry
1.4
Forward
2.5
vs History
50
vs Industry
22
Median 3Y
8.7
Median 5Y
10.6
Industry
4.2
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-9.7
Industry
8.3
Forward
-22.6
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-8.2
Industry
12.3
Forward
-13
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-9.8
Industry
10.2
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-4.3
Industry
14
vs History
15
vs Industry
35
Median 3Y
0.7
Median 5Y
1
Industry
1.2

Multiples Across Competitors

ANRG Competitors Multiples
Anaergia Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Anaergia Inc
TSX:ANRG
307.6m CAD 2.5 -8.7 -11.4 -9.4
US
Waste Management Inc
NYSE:WM
92.5B USD 3.9 34 16.7 26.7
US
Republic Services Inc
NYSE:RSG
73.6B USD 4.5 34.7 16.4 25.9
CA
Waste Connections Inc
TSX:WCN
67B CAD 5.2 75.2 19.1 32.2
US
Rollins Inc
NYSE:ROL
28.2B USD 7.9 57.9 36 42.2
US
Veralto Corp
NYSE:VLTO
27B USD 5 30.2 21.2 22.4
CA
GFL Environmental Inc
TSX:GFL
25.4B CAD 3.5 7.2 16.9 72.7
US
Clean Harbors Inc
NYSE:CLH
13.1B USD 2.2 34 14 23.3
UK
Rentokil Initial PLC
LSE:RTO
9.2B GBP 1.3 27.4 9.6 18
US
Tetra Tech Inc
NASDAQ:TTEK
9.4B USD 2 43.5 15.5 17.1
US
Stericycle Inc
NASDAQ:SRCL
7.4B USD 2.8 206.2 20.2 40
P/E Multiple
Earnings Growth PEG
CA
A
Anaergia Inc
TSX:ANRG
Average P/E: 55
Negative Multiple: -8.7
N/A N/A
US
Waste Management Inc
NYSE:WM
34
14%
2.4
US
Republic Services Inc
NYSE:RSG
34.7
10%
3.5
CA
Waste Connections Inc
TSX:WCN
75.2
43%
1.7
US
Rollins Inc
NYSE:ROL
57.9
14%
4.1
US
Veralto Corp
NYSE:VLTO
30.2
10%
3
CA
GFL Environmental Inc
TSX:GFL
7.2
N/A N/A
US
Clean Harbors Inc
NYSE:CLH
34
15%
2.3
UK
Rentokil Initial PLC
LSE:RTO
27.4
19%
1.4
US
Tetra Tech Inc
NASDAQ:TTEK
43.5
12%
3.6
US
Stericycle Inc
NASDAQ:SRCL
206.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBITDA: 18.6
Negative Multiple: -11.4
N/A N/A
US
Waste Management Inc
NYSE:WM
16.7
12%
1.4
US
Republic Services Inc
NYSE:RSG
16.4
7%
2.3
CA
Waste Connections Inc
TSX:WCN
19.1
10%
1.9
US
Rollins Inc
NYSE:ROL
36
12%
3
US
Veralto Corp
NYSE:VLTO
21.2
8%
2.6
CA
GFL Environmental Inc
TSX:GFL
16.9
5%
3.4
US
Clean Harbors Inc
NYSE:CLH
14
11%
1.3
UK
Rentokil Initial PLC
LSE:RTO
9.6
-1%
N/A
US
Tetra Tech Inc
NASDAQ:TTEK
15.5
7%
2.2
US
Stericycle Inc
NASDAQ:SRCL
20.2
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBIT: 32
Negative Multiple: -9.4
N/A N/A
US
Waste Management Inc
NYSE:WM
26.7
14%
1.9
US
Republic Services Inc
NYSE:RSG
25.9
8%
3.2
CA
Waste Connections Inc
TSX:WCN
32.2
13%
2.5
US
Rollins Inc
NYSE:ROL
42.2
13%
3.2
US
Veralto Corp
NYSE:VLTO
22.4
9%
2.5
CA
GFL Environmental Inc
TSX:GFL
72.7
34%
2.1
US
Clean Harbors Inc
NYSE:CLH
23.3
15%
1.6
UK
Rentokil Initial PLC
LSE:RTO
18
5%
3.6
US
Tetra Tech Inc
NASDAQ:TTEK
17.1
8%
2.1
US
Stericycle Inc
NASDAQ:SRCL
40
22%
1.8