K-Bro Linen Inc
TSX:KBL

Watchlist Manager
K-Bro Linen Inc Logo
K-Bro Linen Inc
TSX:KBL
Watchlist
Price: 35.11 CAD -0.51% Market Closed
Market Cap: 456.1m CAD

Relative Value

The Relative Value of one KBL stock under the Base Case scenario is 67.51 CAD. Compared to the current market price of 35.11 CAD, K-Bro Linen Inc is Undervalued by 48%.

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.

KBL Relative Value
Base Case
67.51 CAD
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
48
Median 3Y
1.1
Median 5Y
1.2
Industry
1.2
Forward
0.9
vs History
69
vs Industry
24
Median 3Y
23.9
Median 5Y
38.6
Industry
16.6
Forward
17.6
vs History
65
vs Industry
41
Median 3Y
9
Median 5Y
9.4
Industry
10.1
vs History
92
vs Industry
43
Median 3Y
8.8
Median 5Y
18.2
Industry
16.7
vs History
92
vs Industry
34
Median 3Y
1.9
Median 5Y
1.9
Industry
1.7
vs History
47
vs Industry
40
Median 3Y
1.5
Median 5Y
1.6
Industry
1.5
Forward
1.4
vs History
52
vs Industry
66
Median 3Y
1.9
Median 5Y
2.1
Industry
4.2
vs History
69
vs Industry
35
Median 3Y
8.9
Median 5Y
10.3
Industry
8.5
Forward
7.5
vs History
63
vs Industry
25
Median 3Y
18.6
Median 5Y
28.4
Industry
12.6
vs History
28
vs Industry
32
Median 3Y
12.4
Median 5Y
12.5
Industry
10.9
vs History
42
vs Industry
22
Median 3Y
18.8
Median 5Y
18.6
Industry
15.1
vs History
93
vs Industry
32
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

KBL Competitors Multiples
K-Bro Linen 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
K-Bro Linen Inc
TSX:KBL
456.1m CAD 1 23.6 8.9 19
US
Cintas Corp
NASDAQ:CTAS
75.5B USD 7.2 40.9 26.6 32.2
US
Copart Inc
NASDAQ:CPRT
37.9B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.2B AUD 3.1 23 16.4 16.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 39.8 10.3 17
US
Aurora Innovation Inc
NASDAQ:AUR
7.9B USD 3 927.6 -9.8 -7.9 -7.7
FR
Elis SA
PAR:ELIS
5.5B EUR 1.2 14.8 5.3 13.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
529.9B INR 11 38.6 31 32
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
35.9B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
CA
K-Bro Linen Inc
TSX:KBL
Average P/E: 28.7
23.6
30%
0.8
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.4
35%
1.4
FR
Spie SA
PAR:SPIE
39.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.8 N/A N/A
FR
Elis SA
PAR:ELIS
14.8
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.6
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
K-Bro Linen Inc
TSX:KBL
Average EV/EBITDA: 15.4
8.9
19%
0.5
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 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
14%
2.2
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
K-Bro Linen Inc
TSX:KBL
Average EV/EBIT: 20.2
19
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.4
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
13.4
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32
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