Wajax Corp
TSX:WJX

Watchlist Manager
Wajax Corp Logo
Wajax Corp
TSX:WJX
Watchlist
Price: 23.09 CAD -1.58% Market Closed
Market Cap: 505.9m CAD

Relative Value

The Relative Value of one WJX stock under the Base Case scenario is 49.87 CAD. Compared to the current market price of 23.09 CAD, Wajax Corp is Undervalued by 54%.

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.

WJX Relative Value
Base Case
49.87 CAD
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
76
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.2
vs History
1
vs Industry
51
Median 3Y
7.9
Median 5Y
8.2
Industry
14.8
Forward
9.6
vs History
23
vs Industry
47
Median 3Y
3.6
Median 5Y
3
Industry
8.7
vs History
9
vs Industry
21
Median 3Y
22
Median 5Y
15.8
Industry
16.2
vs History
65
vs Industry
57
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
vs History
47
vs Industry
61
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
Forward
0.4
vs History
34
vs Industry
62
Median 3Y
2.2
Median 5Y
2.3
Industry
4.1
vs History
1
vs Industry
53
Median 3Y
5.4
Median 5Y
5.4
Industry
8.6
Forward
5.7
vs History
3
vs Industry
44
Median 3Y
7.9
Median 5Y
8.4
Industry
11.6
Forward
8.9
vs History
25
vs Industry
27
Median 3Y
7.7
Median 5Y
5.3
Industry
9.7
vs History
25
vs Industry
27
Median 3Y
8.5
Median 5Y
5.7
Industry
11.5
vs History
46
vs Industry
52
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

WJX Competitors Multiples
Wajax Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Wajax Corp
TSX:WJX
502.4m CAD 0.2 12.2 6.2 10.2
JP
Mitsubishi Corp
TSE:8058
11.4T JPY 0.6 12 14.6 30
JP
Itochu Corp
TSE:8001
10.8T JPY 0.7 12.3 11.7 18.9
JP
Mitsui & Co Ltd
TSE:8031
8.8T JPY 0.6 9.8 14.9 25.7
US
United Rentals Inc
NYSE:URI
52.2B USD 3.4 20.5 9 15.7
US
W W Grainger Inc
NYSE:GWW
50.1B USD 2.9 26.3 18 19.6
US
WW Grainger Inc
XMUN:GWW
42.7B EUR 2.9 26.2 17.9 19.6
US
Fastenal Co
NASDAQ:FAST
49.6B USD 6.5 43.1 29.3 32.7
US
Ferguson Enterprises Inc
NYSE:FERG
44B USD 1.5 27.4 16.1 18.4
IN
Adani Enterprises Ltd
NSE:ADANIENT
3T INR 3 42 24.9 35
JP
Marubeni Corp
TSE:8002
5T JPY 0.6 9.8 10.7 16.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Wajax Corp
TSX:WJX
Average EV/EBITDA: 15.8
6.2
3%
2.1
JP
Mitsubishi Corp
TSE:8058
14.6
3%
4.9
JP
Itochu Corp
TSE:8001
11.7
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.9
5%
3
US
United Rentals Inc
NYSE:URI
9
5%
1.8
US
W W Grainger Inc
NYSE:GWW
18
7%
2.6
US
W
WW Grainger Inc
XMUN:GWW
17.9
7%
2.6
US
Fastenal Co
NASDAQ:FAST
29.3
9%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
16.1
5%
3.2
IN
Adani Enterprises Ltd
NSE:ADANIENT
24.9
25%
1
JP
Marubeni Corp
TSE:8002
10.7
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Wajax Corp
TSX:WJX
Average EV/EBIT: 22
10.2
7%
1.5
JP
Mitsubishi Corp
TSE:8058
30
N/A N/A
JP
Itochu Corp
TSE:8001
18.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
25.7
N/A N/A
US
United Rentals Inc
NYSE:URI
15.7
6%
2.6
US
W W Grainger Inc
NYSE:GWW
19.6
7%
2.8
US
W
WW Grainger Inc
XMUN:GWW
19.6
7%
2.8
US
Fastenal Co
NASDAQ:FAST
32.7
10%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
18.4
6%
3.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
35
N/A N/A
JP
Marubeni Corp
TSE:8002
16.5
N/A N/A