D

DB Energy SA
WSE:DBE

Watchlist Manager
DB Energy SA
WSE:DBE
Watchlist
Price: 9.48 PLN 3.04% Market Closed
Market Cap: 33m PLN

Relative Value

The Relative Value of one DBE stock under the Base Case scenario is hidden PLN. Compared to the current market price of 9.48 PLN, DB Energy 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.

DBE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
37
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2
vs History
vs Industry
9
Median 3Y
-10.1
Median 5Y
-12.5
Industry
17.4
vs History
17
vs Industry
21
Median 3Y
18.1
Median 5Y
-6.7
Industry
10.2
vs History
7
vs Industry
21
Median 3Y
-4.9
Median 5Y
-12.4
Industry
17
vs History
76
vs Industry
32
Median 3Y
2.1
Median 5Y
2.5
Industry
1.7
vs History
12
vs Industry
33
Median 3Y
1.6
Median 5Y
1.5
Industry
1.5
vs History
36
vs Industry
56
Median 3Y
2.5
Median 5Y
2.3
Industry
4.3
vs History
vs Industry
13
Median 3Y
-19.2
Median 5Y
-19.9
Industry
8.9
vs History
vs Industry
12
Median 3Y
-13.6
Median 5Y
-14.1
Industry
12.8
vs History
17
vs Industry
16
Median 3Y
23.4
Median 5Y
-9
Industry
11
vs History
12
vs Industry
16
Median 3Y
-8.7
Median 5Y
-9.2
Industry
15.2
vs History
77
vs Industry
41
Median 3Y
1.1
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

DBE Competitors Multiples
DB Energy 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
DB Energy SA
WSE:DBE
33m PLN 1.2 -10.2 -85.8 -18.7
US
Waste Management Inc
NYSE:WM
89.1B USD 3.6 34.8 15.7 25.5
US
Republic Services Inc
NYSE:RSG
65.4B USD 4 31 14.8 23.3
CA
Waste Connections Inc
TSX:WCN
59.6B CAD 4.6 68.8 17 28.8
US
Rollins Inc
NYSE:ROL
30.4B USD 8.3 58.9 36.6 42.9
US
Veralto Corp
NYSE:VLTO
25.5B USD 4.7 27.9 19.1 20.2
UK
Rentokil Initial PLC
LSE:RTO
11.7B GBP 1.7 35.1 11.5 21.6
CA
GFL Environmental Inc
TSX:GFL
21.3B CAD 3.1 6 15.8 66.4
US
Clean Harbors Inc
NYSE:CLH
14.1B USD 2.4 36.3 14.6 24.6
US
Tetra Tech Inc
NASDAQ:TTEK
9.7B USD 2.1 39.3 15.3 16.8
MY
Brite-Tech Bhd
KLSE:BTECH
38.9B MYR 1 323.3 4 057 2 509.9 2 774.2
P/E Multiple
Earnings Growth PEG
PL
D
DB Energy SA
WSE:DBE
Average P/E: 439.5
Negative Multiple: -10.2
N/A N/A
US
Waste Management Inc
NYSE:WM
34.8
13%
2.7
US
Republic Services Inc
NYSE:RSG
31
8%
3.9
CA
Waste Connections Inc
TSX:WCN
68.8
40%
1.7
US
Rollins Inc
NYSE:ROL
58.9
14%
4.2
US
Veralto Corp
NYSE:VLTO
27.9
11%
2.5
UK
Rentokil Initial PLC
LSE:RTO
35.1
-23%
N/A
CA
GFL Environmental Inc
TSX:GFL
6
N/A N/A
US
Clean Harbors Inc
NYSE:CLH
36.3
7%
5.2
US
Tetra Tech Inc
NASDAQ:TTEK
39.3
25%
1.6
MY
B
Brite-Tech Bhd
KLSE:BTECH
4 057
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
D
DB Energy SA
WSE:DBE
Average EV/EBITDA: 267
Negative Multiple: -85.8
N/A N/A
US
Waste Management Inc
NYSE:WM
15.7
12%
1.3
US
Republic Services Inc
NYSE:RSG
14.8
6%
2.5
CA
Waste Connections Inc
TSX:WCN
17
8%
2.1
US
Rollins Inc
NYSE:ROL
36.6
12%
3.1
US
Veralto Corp
NYSE:VLTO
19.1
8%
2.4
UK
Rentokil Initial PLC
LSE:RTO
11.5
6%
1.9
CA
GFL Environmental Inc
TSX:GFL
15.8
6%
2.6
US
Clean Harbors Inc
NYSE:CLH
14.6
8%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
15.3
4%
3.8
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 509.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
D
DB Energy SA
WSE:DBE
Average EV/EBIT: 304.4
Negative Multiple: -18.7
N/A N/A
US
Waste Management Inc
NYSE:WM
25.5
13%
2
US
Republic Services Inc
NYSE:RSG
23.3
6%
3.9
CA
Waste Connections Inc
TSX:WCN
28.8
10%
2.9
US
Rollins Inc
NYSE:ROL
42.9
13%
3.3
US
Veralto Corp
NYSE:VLTO
20.2
9%
2.2
UK
Rentokil Initial PLC
LSE:RTO
21.6
12%
1.8
CA
GFL Environmental Inc
TSX:GFL
66.4
29%
2.3
US
Clean Harbors Inc
NYSE:CLH
24.6
6%
4.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.8
5%
3.4
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 774.2
N/A N/A