B

Budimex SA
WSE:BDX

Watchlist Manager
Budimex SA
WSE:BDX
Watchlist
Price: 636 PLN -0.87%
Market Cap: 16.2B PLN

Relative Value

The Relative Value of one BDX stock under the Base Case scenario is hidden PLN. Compared to the current market price of 636 PLN, Budimex SA 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.

BDX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
24
Median 3Y
1.5
Median 5Y
1
Industry
0.9
Forward
1.7
vs History
0
vs Industry
23
Median 3Y
21.7
Median 5Y
16.4
Industry
16
Forward
23.4
vs History
11
vs Industry
12
Median 3Y
15.9
Median 5Y
11.9
Industry
9
vs History
12
vs Industry
11
Median 3Y
16.7
Median 5Y
14.2
Industry
15
vs History
7
vs Industry
1
Median 3Y
11.3
Median 5Y
8.6
Industry
1.3
vs History
0
vs Industry
32
Median 3Y
1.3
Median 5Y
0.7
Industry
1.1
Forward
1.5
vs History
4
vs Industry
18
Median 3Y
10.1
Median 5Y
7.4
Industry
5.5
vs History
0
vs Industry
21
Median 3Y
13.8
Median 5Y
9.4
Industry
10
Forward
15.2
vs History
0
vs Industry
21
Median 3Y
17.2
Median 5Y
12.2
Industry
12.7
Forward
18.7
vs History
9
vs Industry
16
Median 3Y
13.2
Median 5Y
7.5
Industry
10.4
vs History
6
vs Industry
14
Median 3Y
12.3
Median 5Y
7.6
Industry
12.8
vs History
20
vs Industry
5
Median 3Y
3.5
Median 5Y
2.4
Industry
0.9

Multiples Across Competitors

BDX Competitors Multiples
Budimex SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Budimex SA
WSE:BDX
16.4B PLN 1.8 26.6 17.4 22
FR
Vinci SA
PAR:DG
67.5B EUR 0.9 14.3 6.7 9.7
US
Quanta Services Inc
NYSE:PWR
65.6B USD 2.4 64.4 29.5 46.3
IN
Larsen & Toubro Ltd
NSE:LT
5.7T INR 2.1 34.8 21.9 25.9
IN
Larsen and Toubro Ltd
F:LTO
51B EUR 2 32.8 20.8 24.5
ES
Ferrovial SA
MAD:FER
39.8B EUR 4.3 11.9 34 49.8
NL
Ferrovial SE
AEX:FER
39.9B EUR 4.3 11.8 33.8 49.9
US
Comfort Systems USA Inc
NYSE:FIX
35.4B USD 4.3 42.3 27.7 31.2
DE
Hochtief AG
XETRA:HOT
25.9B EUR 0.7 30.4 13.3 19.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
212.4B CNY 0.1 4.8 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
28.6B USD 1.8 25.3 16.4 18.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Budimex SA
WSE:BDX
Average EV/EBITDA: 21.1
17.4
15%
1.2
FR
Vinci SA
PAR:DG
6.7
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29.5
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.9
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
20.8
18%
1.2
ES
Ferrovial SA
MAD:FER
34
9%
3.8
NL
Ferrovial SE
AEX:FER
33.8
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
27.7
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
13.3
5%
2.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.4
11%
1.5