GDI Integrated Facility Services Inc
TSX:GDI

Watchlist Manager
GDI Integrated Facility Services Inc Logo
GDI Integrated Facility Services Inc
TSX:GDI
Watchlist
Price: 31.75 CAD -0.16% Market Closed
Market Cap: 748m 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 31.75 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
96
vs Industry
82
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
Forward
0.3
vs History
96
vs Industry
20
Median 3Y
32.5
Median 5Y
30.5
Industry
15.7
Forward
21.3
vs History
96
vs Industry
51
Median 3Y
14.4
Median 5Y
10.9
Industry
9.4
vs History
36
vs Industry
3
Median 3Y
32.1
Median 5Y
22.2
Industry
15.4
vs History
96
vs Industry
45
Median 3Y
2
Median 5Y
2.5
Industry
1.6
vs History
96
vs Industry
73
Median 3Y
0.5
Median 5Y
0.7
Industry
1.4
Forward
0.4
vs History
96
vs Industry
57
Median 3Y
2.9
Median 5Y
3.4
Industry
4.1
vs History
96
vs Industry
32
Median 3Y
10
Median 5Y
10.5
Industry
8.1
Forward
6.8
vs History
76
vs Industry
13
Median 3Y
22.6
Median 5Y
21.3
Industry
11.8
Forward
20.6
vs History
96
vs Industry
41
Median 3Y
19.6
Median 5Y
13.4
Industry
9.9
vs History
96
vs Industry
33
Median 3Y
33.5
Median 5Y
17.6
Industry
13.5
vs History
96
vs Industry
40
Median 3Y
1.3
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

GDI Competitors Multiples
GDI Integrated Facility Services Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
GDI Integrated Facility Services Inc
TSX:GDI
748.3m CAD 0.3 19.7 8.2 20
US
Cintas Corp
NASDAQ:CTAS
89B USD 8.8 50.2 32.4 39.3
US
Copart Inc
NASDAQ:CPRT
46.3B USD 10.1 31.3 22.5 25.5
AU
Brambles Ltd
ASX:BXB
32.8B AUD 3.2 25.5 17.6 17.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.5 51.4 15.7 28
US
Aurora Innovation Inc
NASDAQ:AUR
9.4B USD 0 -11.9 -10.5 -10.2
FR
Spie SA
PAR:SPIE
7.5B EUR 0.8 27.3 9.9 16.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
605.1B INR 12.9 46 37.4 38.7
FR
Elis SA
PAR:ELIS
5.5B EUR 1.2 16.3 5.3 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.4 12.6 15.7
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
GDI Integrated Facility Services Inc
TSX:GDI
Average EV/EBITDA: 17.5
8.2
11%
0.7
US
Cintas Corp
NASDAQ:CTAS
32.4
11%
2.9
US
Copart Inc
NASDAQ:CPRT
22.5
14%
1.6
AU
Brambles Ltd
ASX:BXB
17.6
27%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
3%
5.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.5 N/A N/A
FR
Spie SA
PAR:SPIE
9.9
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.4
14%
2.7
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
US
I
IAA Inc
F:3NI
12.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
GDI Integrated Facility Services Inc
TSX:GDI
Average EV/EBIT: 23.6
20
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
39.3
12%
3.3
US
Copart Inc
NASDAQ:CPRT
25.5
13%
2
AU
Brambles Ltd
ASX:BXB
17.6
8%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28
6%
4.7
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.2 N/A N/A
FR
Spie SA
PAR:SPIE
16.4
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.7
14%
2.8
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
US
I
IAA Inc
F:3NI
15.7
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2