GDI Integrated Facility Services Inc
TSX:GDI

Watchlist Manager
GDI Integrated Facility Services Inc Logo
GDI Integrated Facility Services Inc
TSX:GDI
Watchlist
Price: 29.22 CAD -0.78% Market Closed
Market Cap: 687.3m CAD

Relative Value

The Relative Value of one GDI stock under the Base Case scenario is hidden CAD. Compared to the current market price of 29.22 CAD, GDI Integrated Facility Services 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.

GDI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
82
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
Forward
0.3
vs History
95
vs Industry
20
Median 3Y
31.3
Median 5Y
29.9
Industry
16.6
Forward
23.8
vs History
92
vs Industry
51
Median 3Y
9
Median 5Y
10.6
Industry
10.1
vs History
vs Industry
3
Median 3Y
32.1
Median 5Y
21
Industry
16.5
vs History
93
vs Industry
45
Median 3Y
1.9
Median 5Y
2.3
Industry
1.7
vs History
93
vs Industry
73
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
Forward
0.4
vs History
93
vs Industry
57
Median 3Y
2.8
Median 5Y
3.2
Industry
4.3
vs History
93
vs Industry
32
Median 3Y
9.9
Median 5Y
10.1
Industry
8.6
Forward
6.9
vs History
92
vs Industry
13
Median 3Y
22.6
Median 5Y
20.8
Industry
12.7
Forward
18.1
vs History
92
vs Industry
41
Median 3Y
13.2
Median 5Y
13
Industry
10.9
vs History
90
vs Industry
33
Median 3Y
17.6
Median 5Y
16.1
Industry
15
vs History
93
vs Industry
40
Median 3Y
1.3
Median 5Y
1.5
Industry
1.2

Multiples Across Competitors

GDI Competitors Multiples
GDI Integrated Facility Services 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
GDI Integrated Facility Services Inc
TSX:GDI
687.5m CAD 0.3 16.4 7.6 17.7
US
Cintas Corp
NASDAQ:CTAS
76.8B USD 7.3 41.6 27.1 32.7
US
Copart Inc
NASDAQ:CPRT
38.1B USD 8.2 23.9 17 19.1
AU
Brambles Ltd
ASX:BXB
31.3B AUD 3.1 23.3 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27B CAD 4.3 50.2 19.1 27.9
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.5 10.4 17.3
US
Aurora Innovation Inc
NASDAQ:AUR
8.1B USD 4 072.3 -10.1 -8.2 -8
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15.1 5.3 13.6
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
544.8B INR 11.3 39.6 31.9 32.9
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
DK
Iss A/S
CSE:ISS
36.4B DKK 0.4 13.3 7 9.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
GDI Integrated Facility Services Inc
TSX:GDI
Average EV/EBITDA: 15.5
7.6
11%
0.7
US
Cintas Corp
NASDAQ:CTAS
27.1
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.1
10%
1.9
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.2 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.9
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
7
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
GDI Integrated Facility Services Inc
TSX:GDI
Average EV/EBIT: 20.3
17.7
24%
0.7
US
Cintas Corp
NASDAQ:CTAS
32.7
11%
3
US
Copart Inc
NASDAQ:CPRT
19.1
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.9
9%
3.1
FR
Spie SA
PAR:SPIE
17.3
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8 N/A N/A
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.9
14%
2.4
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
9.6
7%
1.4