McCoy Global Inc
TSX:MCB

Watchlist Manager
McCoy Global Inc Logo
McCoy Global Inc
TSX:MCB
Watchlist
Price: 4.32 CAD -2.26% Market Closed
Market Cap: 115.6m CAD

Relative Value

The Relative Value of one MCB stock under the Base Case scenario is 3.14 CAD. Compared to the current market price of 4.32 CAD, McCoy Global Inc is Overvalued by 27%.

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.

MCB Relative Value
Base Case
3.14 CAD
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
54
Median 3Y
0.8
Median 5Y
0.7
Industry
2
Forward
1.3
vs History
4
vs Industry
24
Median 3Y
7.2
Median 5Y
6.1
Industry
17.3
Forward
13.7
vs History
20
vs Industry
13
Median 3Y
10.3
Median 5Y
8.3
Industry
10.5
vs History
0
vs Industry
8
Median 3Y
-10
Median 5Y
-4.9
Industry
13.4
vs History
0
vs Industry
34
Median 3Y
0.9
Median 5Y
0.7
Industry
1.6
vs History
0
vs Industry
60
Median 3Y
0.6
Median 5Y
0.6
Industry
3
Forward
1.2
vs History
3
vs Industry
55
Median 3Y
2
Median 5Y
2
Industry
6.5
vs History
15
vs Industry
25
Median 3Y
4
Median 5Y
4.6
Industry
10.8
Forward
5.9
vs History
26
vs Industry
21
Median 3Y
5.9
Median 5Y
5.7
Industry
12.9
vs History
19
vs Industry
15
Median 3Y
6.8
Median 5Y
5.3
Industry
11.2
vs History
0
vs Industry
8
Median 3Y
7.6
Median 5Y
4.3
Industry
12
vs History
0
vs Industry
34
Median 3Y
0.8
Median 5Y
0.6
Industry
1.5

Multiples Across Competitors

MCB Competitors Multiples
McCoy Global Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
McCoy Global Inc
TSX:MCB
118.9m CAD 1.4 13.1 7.7 11.2
US
Schlumberger NV
NYSE:SLB
47.5B USD 1.3 11.3 6.1 8.5
US
Baker Hughes Co
NASDAQ:BKR
38.7B USD 1.4 13.2 9.6 13
LU
Tenaris SA
MIL:TEN
17.4B EUR 1.7 11.3 6.3 8.1
US
Halliburton Co
NYSE:HAL
17.8B USD 0.8 8.5 4.8 6.2
UK
TechnipFMC PLC
NYSE:FTI
14.4B USD 1.6 17.4 9.3 12.7
FR
Technip Energies NV
PAR:TE
6.3B EUR 0.6 10.8 5.7 5.7
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
41.8B CNY 0.8 11.1 6.9 6.9
UK
Subsea 7 SA
OSE:SUBC
58.2B NOK 0.8 29.8 5.4 12.9
IT
Saipem SpA
MIL:SPM
4.5B EUR 0.3 11.8 2.7 5.2
US
ChampionX Corp
NASDAQ:CHX
4.9B USD 1.4 16.6 6.5 9.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
McCoy Global Inc
TSX:MCB
Average EV/EBITDA: 6.5
7.7
N/A N/A
US
Schlumberger NV
NYSE:SLB
6.1
3%
2
US
B
Baker Hughes Co
NASDAQ:BKR
9.6
6%
1.6
LU
Tenaris SA
MIL:TEN
6.3
-4%
N/A
US
Halliburton Co
NYSE:HAL
4.8
-1%
N/A
UK
TechnipFMC PLC
NYSE:FTI
9.3
15%
0.6
FR
Technip Energies NV
PAR:TE
5.7
13%
0.4
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
6.9
19%
0.4
UK
Subsea 7 SA
OSE:SUBC
5.4
15%
0.4
IT
Saipem SpA
MIL:SPM
2.7
13%
0.2
US
ChampionX Corp
NASDAQ:CHX
6.5
1%
6.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
McCoy Global Inc
TSX:MCB
Average EV/EBIT: 9.1
11.2
N/A N/A
US
Schlumberger NV
NYSE:SLB
8.5
5%
1.7
US
B
Baker Hughes Co
NASDAQ:BKR
13
7%
1.9
LU
Tenaris SA
MIL:TEN
8.1
-5%
N/A
US
Halliburton Co
NYSE:HAL
6.2
-2%
N/A
UK
TechnipFMC PLC
NYSE:FTI
12.7
19%
0.7
FR
Technip Energies NV
PAR:TE
5.7
14%
0.4
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
6.9
11%
0.6
UK
Subsea 7 SA
OSE:SUBC
12.9
28%
0.5
IT
Saipem SpA
MIL:SPM
5.2
19%
0.3
US
ChampionX Corp
NASDAQ:CHX
9.6
3%
3.2