G

Geotrans SA
WSE:GTS

Watchlist Manager
Geotrans SA
WSE:GTS
Watchlist
Price: 5.54 PLN 2.59% Market Closed
Market Cap: 27.7m PLN

Relative Value

The Relative Value of one GTS stock under the Base Case scenario is hidden PLN. Compared to the current market price of 5.54 PLN, Geotrans 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.

GTS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
26
Median 3Y
2.1
Median 5Y
2.1
Industry
1.2
vs History
50
vs Industry
39
Median 3Y
8.4
Median 5Y
8.8
Industry
16.8
vs History
vs Industry
18
Median 3Y
10.5
Median 5Y
9
Industry
10.1
vs History
vs Industry
13
Median 3Y
-6.7
Median 5Y
7.2
Industry
16.8
vs History
98
vs Industry
46
Median 3Y
1.3
Median 5Y
1.5
Industry
1.7
vs History
84
vs Industry
37
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
vs History
84
vs Industry
68
Median 3Y
1.1
Median 5Y
1.3
Industry
4.3
vs History
46
vs Industry
39
Median 3Y
4.8
Median 5Y
5.4
Industry
8.6
vs History
47
vs Industry
44
Median 3Y
5.4
Median 5Y
5.8
Industry
12.7
vs History
vs Industry
30
Median 3Y
7
Median 5Y
6.4
Industry
10.8
vs History
vs Industry
16
Median 3Y
-4.6
Median 5Y
4.7
Industry
15
vs History
98
vs Industry
28
Median 3Y
1.3
Median 5Y
2.4
Industry
1.2

Multiples Across Competitors

GTS Competitors Multiples
Geotrans 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
Geotrans SA
WSE:GTS
27.7m PLN 1.3 9.5 6 6.4
US
Waste Management Inc
NYSE:WM
88B USD 3.6 34.3 15.5 25.2
US
Republic Services Inc
NYSE:RSG
65.2B USD 3.9 30.9 14.8 23.3
CA
Waste Connections Inc
TSX:WCN
61.2B CAD 4.8 71.7 17.6 29.8
US
Rollins Inc
NYSE:ROL
28.6B USD 7.8 55.4 34.5 40.4
US
Veralto Corp
NYSE:VLTO
24.5B USD 4.5 26.8 18.3 19.4
CA
GFL Environmental Inc
TSX:GFL
21.1B CAD 3.1 5.9 15.8 66.1
UK
Rentokil Initial PLC
LSE:RTO
11.2B GBP 1.6 33.5 11.1 20.8
US
Clean Harbors Inc
NYSE:CLH
13B USD 2.2 33.5 13.6 22.9
MY
Brite-Tech Bhd
KLSE:BTECH
38.8B MYR 1 319.9 4 046.5 2 503.4 2 767
US
Tetra Tech Inc
NASDAQ:TTEK
8.8B USD 1.9 35.5 13.9 15.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Geotrans SA
WSE:GTS
Average EV/EBITDA: 242.2
6
N/A N/A
US
Waste Management Inc
NYSE:WM
15.5
12%
1.3
US
Republic Services Inc
NYSE:RSG
14.8
6%
2.5
CA
Waste Connections Inc
TSX:WCN
17.6
8%
2.2
US
Rollins Inc
NYSE:ROL
34.5
12%
2.9
US
Veralto Corp
NYSE:VLTO
18.3
8%
2.3
CA
GFL Environmental Inc
TSX:GFL
15.8
6%
2.6
UK
Rentokil Initial PLC
LSE:RTO
11.1
6%
1.9
US
Clean Harbors Inc
NYSE:CLH
13.6
8%
1.7
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 503.4
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
13.9
4%
3.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Geotrans SA
WSE:GTS
Average EV/EBIT: 276
6.4
N/A N/A
US
Waste Management Inc
NYSE:WM
25.2
13%
1.9
US
Republic Services Inc
NYSE:RSG
23.3
6%
3.9
CA
Waste Connections Inc
TSX:WCN
29.8
10%
3
US
Rollins Inc
NYSE:ROL
40.4
13%
3.1
US
Veralto Corp
NYSE:VLTO
19.4
9%
2.2
CA
GFL Environmental Inc
TSX:GFL
66.1
29%
2.3
UK
Rentokil Initial PLC
LSE:RTO
20.8
12%
1.7
US
Clean Harbors Inc
NYSE:CLH
22.9
6%
3.8
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 767
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
15.3
5%
3.1