G

Grupa Recykl SA
WSE:GRC

Watchlist Manager
Grupa Recykl SA
WSE:GRC
Watchlist
Price: 65 PLN
Market Cap: 110.5m PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one GRC stock under the Base Case scenario is 89.64 PLN. Compared to the current market price of 65 PLN, Grupa Recykl SA is Undervalued by 27%.

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.

GRC Relative Value
Base Case
89.64 PLN
Undervaluation 27%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
79
vs Industry
47
Median 3Y
0.9
Median 5Y
1
Industry
1.1
More Details
11.8
P/E
P/E
Price to Earnings
11.8
vs History
46
vs Industry
36
Median 3Y
12.2
Median 5Y
11.6
Industry
15.7
More Details
5.9
P/OCF
P/OCF
Price to OCF
5.9
vs History
15
vs Industry
48
Median 3Y
5
Median 5Y
4.7
Industry
9.4
More Details
34
P/FCFE
P/FCFE
Price to FCFE
34
vs History
34
vs Industry
1
Median 3Y
21.4
Median 5Y
21.7
Industry
15.4
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
80
vs Industry
33
Median 3Y
1.8
Median 5Y
1.9
Industry
1.6
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
82
vs Industry
42
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
More Details
1.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.7
vs History
85
vs Industry
63
Median 3Y
1.8
Median 5Y
1.9
Industry
4.1
More Details
6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6
vs History
9
vs Industry
41
Median 3Y
5.1
Median 5Y
4.9
Industry
8.1
More Details
9.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.4
vs History
28
vs Industry
37
Median 3Y
8.5
Median 5Y
8.5
Industry
11.8
More Details
7.9
EV/OCF
EV/OCF
Enterprise Value to OCF
7.9
vs History
9
vs Industry
44
Median 3Y
6.3
Median 5Y
5.9
Industry
9.9
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
6
Median 3Y
13.2
Median 5Y
12.5
Industry
13.5
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
65
vs Industry
49
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
More Details

Multiples Across Competitors

GRC Competitors Multiples
Grupa Recykl SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Grupa Recykl SA
WSE:GRC
110.2m PLN 0.8 11.8 6 9.4
US
Waste Management Inc
NYSE:WM
94.4B USD 4.1 35.3 17.8 28.1
US
Republic Services Inc
NYSE:RSG
77.5B USD 4.8 37.2 17.6 27.4
CA
Waste Connections Inc
TSX:WCN
65.6B CAD 5.3 76.9 19.3 32.6
US
Rollins Inc
NYSE:ROL
27.5B USD 7.9 57.6 35.5 41.6
US
Veralto Corp
NYSE:VLTO
24.2B USD 4.6 27.7 19.5 20.8
CA
GFL Environmental Inc
TSX:GFL
24.7B CAD 3.2 8.9 16.1 72.2
US
Clean Harbors Inc
NYSE:CLH
12.2B USD 2 31.1 13.3 21.8
UK
Rentokil Initial PLC
LSE:RTO
8.9B GBP 1.6 29.1 9 15
US
Tetra Tech Inc
NASDAQ:TTEK
9.5B USD 2.1 50.4 16.4 18.3
US
Casella Waste Systems Inc
NASDAQ:CWST
7.4B USD 4.5 573.5 23.2 81.2

See Also

Summary
GRC intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRC stock valuation using valuation multiples.
Wall Street Estimates
GRC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.