Pyrogenesis Canada Inc
TSX:PYR

Watchlist Manager
Pyrogenesis Canada Inc Logo
Pyrogenesis Canada Inc
TSX:PYR
Watchlist
Price: 0.49 CAD 1.03% Market Closed
Market Cap: 91.5m CAD

Relative Value

The Relative Value of one PYR stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.49 CAD, Pyrogenesis Canada 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.

PYR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
8
Median 3Y
8.7
Median 5Y
11.6
Industry
1.1
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-5.8
Industry
15.7
vs History
vs Industry
20
Median 3Y
-21.1
Median 5Y
-25.7
Industry
9.4
vs History
vs Industry
24
Median 3Y
-16.5
Median 5Y
-21.5
Industry
15.4
vs History
vs Industry
1
Median 3Y
6.9
Median 5Y
11.6
Industry
1.6
vs History
95
vs Industry
9
Median 3Y
8.9
Median 5Y
11.9
Industry
1.4
vs History
96
vs Industry
8
Median 3Y
26.9
Median 5Y
35.1
Industry
4.1
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-17.7
Industry
8.1
vs History
vs Industry
Median 3Y
-7.6
Median 5Y
-14.6
Industry
11.8
vs History
vs Industry
23
Median 3Y
-21.5
Median 5Y
-25.6
Industry
9.9
vs History
vs Industry
25
Median 3Y
-19.9
Median 5Y
-24.1
Industry
13.5
vs History
69
vs Industry
5
Median 3Y
5.9
Median 5Y
7.7
Industry
1.1

Multiples Across Competitors

PYR Competitors Multiples
Pyrogenesis Canada Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Pyrogenesis Canada Inc
TSX:PYR
90.5m CAD 6 -14 -24.2 -17.8
US
Waste Management Inc
NYSE:WM
93.8B USD 4.1 35.1 17.7 28
US
Republic Services Inc
NYSE:RSG
77.5B USD 4.8 37.2 17.6 27.4
CA
Waste Connections Inc
TSX:WCN
66B CAD 5.3 76.6 19.3 32.5
US
Rollins Inc
NYSE:ROL
27.2B USD 7.8 56.9 35.1 41.1
US
Veralto Corp
NYSE:VLTO
24B USD 4.5 27.5 19.4 20.6
CA
GFL Environmental Inc
TSX:GFL
25B CAD 3.3 8.9 16.2 73
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2 31 13.3 21.8
UK
Rentokil Initial PLC
LSE:RTO
8.8B GBP 1.6 28.7 8.9 14.8
US
Tetra Tech Inc
NASDAQ:TTEK
9.4B USD 2.1 49.7 16.2 18.1
US
Casella Waste Systems Inc
NASDAQ:CWST
7.5B USD 4.6 580.6 23.5 82.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Pyrogenesis Canada Inc
TSX:PYR
Average EV/EBITDA: 18.7
Negative Multiple: -24.2
N/A N/A
US
Waste Management Inc
NYSE:WM
17.7
11%
1.6
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
19.3
10%
1.9
US
Rollins Inc
NYSE:ROL
35.1
12%
2.9
US
Veralto Corp
NYSE:VLTO
19.4
7%
2.8
CA
GFL Environmental Inc
TSX:GFL
16.2
5%
3.2
US
Clean Harbors Inc
NYSE:CLH
13.3
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.9
8%
1.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.2
8%
2
US
Casella Waste Systems Inc
NASDAQ:CWST
23.5
16%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Pyrogenesis Canada Inc
TSX:PYR
Average EV/EBIT: 36
Negative Multiple: -17.8
N/A N/A
US
Waste Management Inc
NYSE:WM
28
13%
2.2
US
Republic Services Inc
NYSE:RSG
27.4
9%
3
CA
Waste Connections Inc
TSX:WCN
32.5
13%
2.5
US
Rollins Inc
NYSE:ROL
41.1
13%
3.2
US
Veralto Corp
NYSE:VLTO
20.6
8%
2.6
CA
GFL Environmental Inc
TSX:GFL
73
34%
2.1
US
Clean Harbors Inc
NYSE:CLH
21.8
13%
1.7
UK
Rentokil Initial PLC
LSE:RTO
14.8
15%
1
US
Tetra Tech Inc
NASDAQ:TTEK
18.1
9%
2
US
Casella Waste Systems Inc
NASDAQ:CWST
82.1
26%
3.2