G

Goodfellow Inc
TSX:GDL

Watchlist Manager
Goodfellow Inc
TSX:GDL
Watchlist
Price: 12.3 CAD Market Closed
Market Cap: CA$102.5m

Relative Value

The Relative Value of one GDL stock under the Base Case scenario is 22.18 CAD. Compared to the current market price of 12.3 CAD, Goodfellow Inc is Undervalued by 45%.

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.

GDL Relative Value
Base Case
22.18 CAD
Undervaluation 45%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Multiples Across Competitors

GDL Competitors Multiples
Goodfellow 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
Goodfellow Inc
TSX:GDL
103m CAD 0.2 16.2 5.9 12
JP
Mitsubishi Corp
TSE:8058
19.3T JPY 1.1 26.4 28 52.6
JP
Mitsui & Co Ltd
TSE:8031
16.6T JPY 1.2 19.4 24 39.3
JP
Itochu Corp
TSE:8001
16.4T JPY 1.1 17.7 16.9 27.7
JP
Marubeni Corp
TSE:8002
9.2T JPY 1.1 18 22.1 39.1
US
Fastenal Co
NASDAQ:FAST
52.2B USD 6.4 41.5 28.3 31.4
US
WW Grainger Inc
XMUN:GWW
44.8B EUR 2.9 30.7 19.7 21.7
US
W W Grainger Inc
NYSE:GWW
50.9B USD 2.8 29.8 19.1 21.1
US
United Rentals Inc
NYSE:URI
46.5B USD 2.9 18.7 8.3 14.8
US
Ferguson Enterprises Inc
NYSE:FERG
43.4B USD 1.4 21.6 14.4 16.4
JP
Sumitomo Corp
TSE:8053
6.7T JPY 0.9 12.1 14.5 23.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
G
Goodfellow Inc
TSX:GDL
Average EV/EBITDA: 18.3
5.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
28
4%
7
JP
Mitsui & Co Ltd
TSE:8031
24
7%
3.4
JP
Itochu Corp
TSE:8001
16.9
5%
3.4
JP
Marubeni Corp
TSE:8002
22.1
2%
11.1
US
Fastenal Co
NASDAQ:FAST
28.3
10%
2.8
US
W
WW Grainger Inc
XMUN:GWW
19.7
11%
1.8
US
W W Grainger Inc
NYSE:GWW
19.1
11%
1.7
US
United Rentals Inc
NYSE:URI
8.3
9%
0.9
US
Ferguson Enterprises Inc
NYSE:FERG
14.4
8%
1.8
JP
Sumitomo Corp
TSE:8053
14.5
3%
4.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
G
Goodfellow Inc
TSX:GDL
Average EV/EBIT: 27.2
12
N/A N/A
JP
Mitsubishi Corp
TSE:8058
52.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
39.3
N/A N/A
JP
Itochu Corp
TSE:8001
27.7
N/A N/A
JP
Marubeni Corp
TSE:8002
39.1
N/A N/A
US
Fastenal Co
NASDAQ:FAST
31.4
10%
3.1
US
W
WW Grainger Inc
XMUN:GWW
21.7
11%
2
US
W W Grainger Inc
NYSE:GWW
21.1
11%
1.9
US
United Rentals Inc
NYSE:URI
14.8
10%
1.5
US
Ferguson Enterprises Inc
NYSE:FERG
16.4
7%
2.3
JP
Sumitomo Corp
TSE:8053
23.2
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett