Dexterra Group Inc
TSX:DXT

Watchlist Manager
Dexterra Group Inc Logo
Dexterra Group Inc
TSX:DXT
Watchlist
Price: 12 CAD Market Closed
Market Cap: 746.9m CAD

Relative Value

The Relative Value of one DXT stock under the Base Case scenario is hidden CAD. Compared to the current market price of 12 CAD, Dexterra Group Inc is hidden .

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.

DXT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
68
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
Forward
0.7
vs History
53
vs Industry
17
Median 3Y
19.9
Median 5Y
19.8
Industry
16.6
Forward
16.6
vs History
34
vs Industry
40
Median 3Y
5.8
Median 5Y
5.9
Industry
10.1
vs History
74
vs Industry
3
Median 3Y
6.2
Median 5Y
6.9
Industry
16.5
vs History
0
vs Industry
36
Median 3Y
1.3
Median 5Y
1.3
Industry
1.7
vs History
7
vs Industry
65
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
Forward
0.9
vs History
28
vs Industry
43
Median 3Y
3.9
Median 5Y
4.7
Industry
4.3
vs History
22
vs Industry
46
Median 3Y
6.1
Median 5Y
7.7
Industry
8.6
Forward
7.8
vs History
55
vs Industry
43
Median 3Y
10.5
Median 5Y
18.9
Industry
12.7
Forward
11.2
vs History
25
vs Industry
38
Median 3Y
7.8
Median 5Y
7.8
Industry
10.9
vs History
44
vs Industry
26
Median 3Y
10.2
Median 5Y
9.9
Industry
15
vs History
1
vs Industry
29
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2

Multiples Across Competitors

DXT Competitors Multiples
Dexterra Group Inc 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
Dexterra Group Inc
TSX:DXT
746.6m CAD 0.7 18.7 9 14.2
US
Cintas Corp
NASDAQ:CTAS
75B USD 7.1 40.7 26.5 32
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.3 10.4 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
8B USD 4 014.4 -10 -8.1 -7.9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.2B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 12.8 16
DK
Iss A/S
CSE:ISS
36.1B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
CA
Dexterra Group Inc
TSX:DXT
Average P/E: 28.3
18.7
48%
0.4
US
Cintas Corp
NASDAQ:CTAS
40.7
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.4
35%
1.4
FR
Spie SA
PAR:SPIE
40.3
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10 N/A N/A
FR
Elis SA
PAR:ELIS
15
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
13%
3
US
I
IAA Inc
F:3NI
19.7
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Dexterra Group Inc
TSX:DXT
Average EV/EBITDA: 15.4
9
12%
0.7
US
Cintas Corp
NASDAQ:CTAS
26.5
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Dexterra Group Inc
TSX:DXT
Average EV/EBIT: 19.8
14.2
24%
0.6
US
Cintas Corp
NASDAQ:CTAS
32
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4