B

Budimex SA
WSE:BDX

Watchlist Manager
Budimex SA
WSE:BDX
Watchlist
Price: 627.4 PLN -0.25% Market Closed
Market Cap: 16B 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 627.4 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
11
vs Industry
24
Median 3Y
1.5
Median 5Y
1
Industry
0.9
Forward
1.7
vs History
3
vs Industry
23
Median 3Y
21.5
Median 5Y
16.4
Industry
16.2
Forward
22.9
vs History
14
vs Industry
12
Median 3Y
14.8
Median 5Y
11
Industry
9.1
vs History
14
vs Industry
11
Median 3Y
16.4
Median 5Y
13.3
Industry
14.9
vs History
11
vs Industry
1
Median 3Y
11.3
Median 5Y
7
Industry
1.3
vs History
4
vs Industry
32
Median 3Y
1.3
Median 5Y
0.7
Industry
1.1
Forward
1.5
vs History
9
vs Industry
18
Median 3Y
9.9
Median 5Y
6.7
Industry
5.5
vs History
3
vs Industry
21
Median 3Y
13.8
Median 5Y
8.5
Industry
9.9
Forward
14.8
vs History
1
vs Industry
21
Median 3Y
16.8
Median 5Y
10.8
Industry
12.7
Forward
18.2
vs History
11
vs Industry
16
Median 3Y
11.8
Median 5Y
7
Industry
10.5
vs History
7
vs Industry
14
Median 3Y
12
Median 5Y
7.1
Industry
12.8
vs History
25
vs Industry
5
Median 3Y
3.5
Median 5Y
2.2
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
16B PLN 1.8 26.3 17 21.5
FR
Vinci SA
PAR:DG
66.8B EUR 0.9 14 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
65.3B USD 2.4 64.2 29.4 46.1
IN
Larsen & Toubro Ltd
NSE:LT
5.6T INR 2.1 34.2 21.5 25.4
IN
Larsen and Toubro Ltd
F:LTO
50.9B EUR 2 33 20.9 24.6
NL
Ferrovial SE
AEX:FER
40.6B EUR 4.3 12.1 34.4 50.6
ES
Ferrovial SA
MAD:FER
40.4B EUR 4.3 12 34.2 50.4
US
Comfort Systems USA Inc
NYSE:FIX
33.9B USD 4.1 40.4 26.5 29.8
CN
China State Construction Engineering Corp Ltd
SSE:601668
213.6B CNY 0.1 4.9 10.8 10.8
DE
Hochtief AG
XETRA:HOT
24.8B EUR 0.7 29.1 12.8 18.9
US
EMCOR Group Inc
NYSE:EME
27.7B USD 1.7 24.5 15.9 17.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Budimex SA
WSE:BDX
Average EV/EBITDA: 20.9
17
17%
1
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29.4
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.5
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
20.9
18%
1.2
NL
Ferrovial SE
AEX:FER
34.4
10%
3.4
ES
Ferrovial SA
MAD:FER
34.2
10%
3.4
US
Comfort Systems USA Inc
NYSE:FIX
26.5
25%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
DE
H
Hochtief AG
XETRA:HOT
12.8
4%
3.2
US
EMCOR Group Inc
NYSE:EME
15.9
11%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
Budimex SA
WSE:BDX
Average EV/EBIT: 27.8
21.5
19%
1.1
FR
Vinci SA
PAR:DG
9.6
7%
1.4
US
Quanta Services Inc
NYSE:PWR
46.1
23%
2
IN
Larsen & Toubro Ltd
NSE:LT
25.4
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.6
21%
1.2
NL
Ferrovial SE
AEX:FER
50.6
12%
4.2
ES
Ferrovial SA
MAD:FER
50.4
12%
4.2
US
Comfort Systems USA Inc
NYSE:FIX
29.8
26%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
DE
H
Hochtief AG
XETRA:HOT
18.9
4%
4.7
US
EMCOR Group Inc
NYSE:EME
17.7
11%
1.6