Wajax Corp
TSX:WJX

Watchlist Manager
Wajax Corp Logo
Wajax Corp
TSX:WJX
Watchlist
Price: 28.6 CAD 1.31% Market Closed
Market Cap: 626.6m CAD

Relative Value

The Relative Value of one WJX stock under the Base Case scenario is 49.01 CAD. Compared to the current market price of 28.6 CAD, Wajax Corp is Undervalued by 42%.

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
49.01 CAD
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
76
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.3
vs History
4
vs Industry
51
Median 3Y
8.6
Median 5Y
8.8
Industry
15.2
Forward
9.9
vs History
39
vs Industry
47
Median 3Y
3.5
Median 5Y
2.9
Industry
8.7
vs History
25
vs Industry
21
Median 3Y
22.8
Median 5Y
16.3
Industry
15.3
vs History
34
vs Industry
57
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2
vs History
25
vs Industry
61
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
Forward
0.5
vs History
19
vs Industry
62
Median 3Y
2.3
Median 5Y
2.3
Industry
4.4
vs History
0
vs Industry
53
Median 3Y
5.5
Median 5Y
5.5
Industry
9
Forward
6
vs History
3
vs Industry
44
Median 3Y
8.4
Median 5Y
8.7
Industry
12.1
Forward
9.4
vs History
41
vs Industry
27
Median 3Y
6.7
Median 5Y
5.2
Industry
9.9
vs History
42
vs Industry
27
Median 3Y
7.2
Median 5Y
5.6
Industry
11.4
vs History
20
vs Industry
52
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

WJX Competitors Multiples
Wajax Corp 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
Wajax Corp
TSX:WJX
621.9m CAD 0.3 13.4 6.4 10.2
JP
Mitsubishi Corp
TSE:8058
13.9T JPY 0.8 17.4 21.5 47.7
JP
Itochu Corp
TSE:8001
13.3T JPY 0.9 14.2 13.9 22.9
JP
Mitsui & Co Ltd
TSE:8031
12.9T JPY 0.9 15.8 20.8 36.2
US
United Rentals Inc
NYSE:URI
52.2B USD 3.3 20.6 9.1 16
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.8 28.3 18.5 20.3
US
W W Grainger Inc
NYSE:GWW
48.7B USD 2.7 28.1 18.4 20.3
US
Fastenal Co
NASDAQ:FAST
48.6B USD 6.1 39.6 27 30
JP
Marubeni Corp
TSE:8002
7.2T JPY 0.9 14.1 14.8 22.8
US
Ferguson Enterprises Inc
NYSE:FERG
44B USD 1.4 22.5 15.4 17.6
JP
Sumitomo Corp
TSE:8053
6.4T JPY 0.9 10.5 13.8 21.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Wajax Corp
TSX:WJX
Average EV/EBITDA: 16.3
6.4
3%
2.1
JP
Mitsubishi Corp
TSE:8058
21.5
0%
N/A
JP
Itochu Corp
TSE:8001
13.9
5%
2.8
JP
Mitsui & Co Ltd
TSE:8031
20.8
4%
5.2
US
United Rentals Inc
NYSE:URI
9.1
7%
1.3
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
US
W W Grainger Inc
NYSE:GWW
18.4
6%
3.1
US
Fastenal Co
NASDAQ:FAST
27
10%
2.7
JP
Marubeni Corp
TSE:8002
14.8
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.4
9%
1.7
JP
Sumitomo Corp
TSE:8053
13.8
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Wajax Corp
TSX:WJX
Average EV/EBIT: 24.2
10.2
6%
1.7
JP
Mitsubishi Corp
TSE:8058
47.7
N/A N/A
JP
Itochu Corp
TSE:8001
22.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.2
N/A N/A
US
United Rentals Inc
NYSE:URI
16
7%
2.3
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
W W Grainger Inc
NYSE:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
30
11%
2.7
JP
Marubeni Corp
TSE:8002
22.8
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.6
10%
1.8
JP
Sumitomo Corp
TSE:8053
21.8
N/A N/A