Wajax Corp
TSX:WJX

Watchlist Manager
Wajax Corp Logo
Wajax Corp
TSX:WJX
Watchlist
Price: 22.43 CAD -0.31% Market Closed
Market Cap: 491.4m CAD

Relative Value

The Relative Value of one WJX stock under the Base Case scenario is 49.28 CAD. Compared to the current market price of 22.43 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
49.28 CAD
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
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
7.7
Median 5Y
8.2
Industry
14.2
Forward
9.3
vs History
28
vs Industry
47
Median 3Y
3.5
Median 5Y
3
Industry
8.4
vs History
9
vs Industry
21
Median 3Y
19.8
Median 5Y
15.4
Industry
15.6
vs History
71
vs Industry
57
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
vs History
53
vs Industry
61
Median 3Y
0.5
Median 5Y
0.5
Industry
0.8
Forward
0.4
vs History
36
vs Industry
62
Median 3Y
2.2
Median 5Y
2.3
Industry
3.9
vs History
1
vs Industry
53
Median 3Y
5.4
Median 5Y
5.4
Industry
8.3
Forward
5.7
vs History
3
vs Industry
44
Median 3Y
7.9
Median 5Y
8.2
Industry
11.4
Forward
8.8
vs History
26
vs Industry
27
Median 3Y
5.8
Median 5Y
5.3
Industry
9.4
vs History
26
vs Industry
27
Median 3Y
6.1
Median 5Y
5.7
Industry
11.2
vs History
57
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
488m CAD 0.2 11.9 6.1 10.1
JP
Mitsubishi Corp
TSE:8058
11.2T JPY 0.6 11.8 14.4 29.5
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 12.1 11.6 18.7
JP
Mitsui & Co Ltd
TSE:8031
8.4T JPY 0.6 9.3 14.3 24.7
US
WW Grainger Inc
XMUN:GWW
43.6B EUR 2.9 26.3 18 19.6
US
W W Grainger Inc
NYSE:GWW
49.9B USD 2.9 26.1 17.9 19.5
US
Fastenal Co
NASDAQ:FAST
47B USD 6.2 40.8 27.7 31
US
United Rentals Inc
NYSE:URI
45.8B USD 2.9 18 8.1 14.1
US
Ferguson Enterprises Inc
NYSE:FERG
42.5B USD 1.4 26.4 15.6 17.8
JP
Marubeni Corp
TSE:8002
4.8T JPY 0.6 9.5 10.4 16
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.8T INR 2.9 39.8 23.8 33.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Wajax Corp
TSX:WJX
Average EV/EBITDA: 15.3
6.1
3%
2
JP
Mitsubishi Corp
TSE:8058
14.4
3%
4.8
JP
Itochu Corp
TSE:8001
11.6
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.3
5%
2.9
US
W
WW Grainger Inc
XMUN:GWW
18
7%
2.6
US
W W Grainger Inc
NYSE:GWW
17.9
7%
2.6
US
Fastenal Co
NASDAQ:FAST
27.7
9%
3.1
US
United Rentals Inc
NYSE:URI
8.1
5%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
15.6
5%
3.1
JP
Marubeni Corp
TSE:8002
10.4
0%
N/A
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.8
25%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Wajax Corp
TSX:WJX
Average EV/EBIT: 21.3
10.1
7%
1.4
JP
Mitsubishi Corp
TSE:8058
29.5
N/A N/A
JP
Itochu Corp
TSE:8001
18.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.7
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
19.6
7%
2.8
US
W W Grainger Inc
NYSE:GWW
19.5
7%
2.8
US
Fastenal Co
NASDAQ:FAST
31
10%
3.1
US
United Rentals Inc
NYSE:URI
14.1
6%
2.4
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
6%
3
JP
Marubeni Corp
TSE:8002
16
N/A N/A
IN
Adani Enterprises Ltd
NSE:ADANIENT
33.5
N/A N/A