DXT Relative Valuation - Dexterra Group Inc

Watchlist Manager

Watchlist

Price: 12.08 CAD 0.5% Market Closed

Market Cap: CA$753.9m

	Dexterra Group Inc TSX:DXT	CA

Multiples-Based Value

The Multiples-Based Value of one DXT stock under the Base Case scenario is 11.71 CAD. Compared to the current market price of 12.08 CAD, Dexterra Group Inc is Overvalued by 3%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

DXT Multiples-Based Value

Base Case

Overvaluation 3%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		Dexterra Group Inc TSX:DXT	753.2m CAD	0.7	18.6	8.9	14.6
US		Cintas Corp NASDAQ:CTAS	67.4B USD	6.2	35.6	23.2	27.9
US		Copart Inc NASDAQ:CPRT	31.4B USD	6.8	20.2	13.8	15.6
AU		Brambles Ltd ASX:BXB	30.2B AUD	3.2	22.4	16.5	16.5
US		RB Global Inc F:J1F	15.7B EUR	4	48.1	16.6	27.5
CA		Ritchie Bros Auctioneers Inc TSX:RBA	24.4B CAD	3.9	47.2	16.4	27
FR		Spie SA PAR:SPIE	7.2B EUR	0.7	40.7	7.8	13.9
US		Aurora Innovation Inc NASDAQ:AUR	7.5B USD	2 512.9	-9.2	-7.2	-7
FR		Elis SA PAR:ELIS	5.7B EUR	1.2	15.4	5.1	13.4
DK		Iss A/S CSE:ISS	37.5B DKK	0.4	14.5	8.3	11.5
US	I	IAA Inc F:3NI	4.9B EUR	2.8	19.8	12.8	16.1

				Revenue Growth	P/S to Growth
CA		Dexterra Group Inc TSX:DXT	Average P/S: 231.2 0.7	5%	0.1
US		Cintas Corp NASDAQ:CTAS	6.2	9%	0.7
US		Copart Inc NASDAQ:CPRT	6.8	5%	1.4
AU		Brambles Ltd ASX:BXB	3.2	6%	0.5
US		RB Global Inc F:J1F	4	10%	0.4
CA		Ritchie Bros Auctioneers Inc TSX:RBA	3.9	10%	0.4
FR		Spie SA PAR:SPIE	0.7	5%	0.1
US		Aurora Innovation Inc NASDAQ:AUR	2 512.9	513%	4.9
FR		Elis SA PAR:ELIS	1.2	5%	0.2
DK		Iss A/S CSE:ISS	0.4	5%	0.1
US	I	IAA Inc F:3NI	2.8	N/A	N/A

				Earnings Growth	PEG
CA		Dexterra Group Inc TSX:DXT	Average P/E: 28.3 18.6	N/A	N/A
US		Cintas Corp NASDAQ:CTAS	35.6	11%	3.2
US		Copart Inc NASDAQ:CPRT	20.2	5%	4
AU		Brambles Ltd ASX:BXB	22.4	10%	2.2
US		RB Global Inc F:J1F	48.1	48%	1
CA		Ritchie Bros Auctioneers Inc TSX:RBA	47.2	48%	1
FR		Spie SA PAR:SPIE	40.7	N/A	N/A
US		Aurora Innovation Inc NASDAQ:AUR	Negative Multiple: -9.2	N/A	N/A
FR		Elis SA PAR:ELIS	15.4	15%	1
DK		Iss A/S CSE:ISS	14.5	17%	0.9
US	I	IAA Inc F:3NI	19.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CA		Dexterra Group Inc TSX:DXT	Average EV/EBITDA: 13 8.9	10%	0.9
US		Cintas Corp NASDAQ:CTAS	23.2	10%	2.3
US		Copart Inc NASDAQ:CPRT	13.8	5%	2.8
AU		Brambles Ltd ASX:BXB	16.5	27%	0.6
US		RB Global Inc F:J1F	16.6	17%	1
CA		Ritchie Bros Auctioneers Inc TSX:RBA	16.4	17%	1
FR		Spie SA PAR:SPIE	7.8	N/A	N/A
US		Aurora Innovation Inc NASDAQ:AUR	Negative Multiple: -7.2	N/A	N/A
FR		Elis SA PAR:ELIS	5.1	7%	0.7
DK		Iss A/S CSE:ISS	8.3	6%	1.4
US	I	IAA Inc F:3NI	12.8	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
CA		Dexterra Group Inc TSX:DXT	Average EV/EBIT: 18.4 14.6	9%	1.6
US		Cintas Corp NASDAQ:CTAS	27.9	11%	2.5
US		Copart Inc NASDAQ:CPRT	15.6	5%	3.1
AU		Brambles Ltd ASX:BXB	16.5	10%	1.7
US		RB Global Inc F:J1F	27.5	24%	1.1
CA		Ritchie Bros Auctioneers Inc TSX:RBA	27	24%	1.1
FR		Spie SA PAR:SPIE	13.9	14%	1
US		Aurora Innovation Inc NASDAQ:AUR	Negative Multiple: -7	N/A	N/A
FR		Elis SA PAR:ELIS	13.4	11%	1.2
DK		Iss A/S CSE:ISS	11.5	8%	1.4
US	I	IAA Inc F:3NI	16.1	N/A	N/A

Dexterra Group Inc
TSX:DXT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DXT Competitors Multiples
Dexterra Group Inc Competitors

See Also

Company

Help

Tools

Stocks

Dexterra Group Inc TSX:DXT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DXT Competitors Multiples Dexterra Group Inc Competitors

See Also

Company

Help

Tools

Stocks

Dexterra Group Inc
TSX:DXT

DXT Competitors Multiples
Dexterra Group Inc Competitors