M

Mostostal Warszawa SA
WSE:MSW

Watchlist Manager
Mostostal Warszawa SA
WSE:MSW
Watchlist
Price: 6.88 PLN -1.43% Market Closed
Market Cap: zł137.6m

Relative Value

The Relative Value of one MSW stock under the Base Case scenario is 15.17 PLN. Compared to the current market price of 6.88 PLN, Mostostal Warszawa SA is Undervalued by 55%.

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.

MSW Relative Value
Base Case
15.17 PLN
Undervaluation 55%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Multiples Across Competitors

MSW Competitors Multiples
Mostostal Warszawa 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
Mostostal Warszawa SA
WSE:MSW
137.6m PLN 0.1 -10.3 2 -13.9
JP
Sumitomo Densetsu Co Ltd
TSE:1949
35.2T JPY 1.5 19.9 10.9 11.5
US
Quanta Services Inc
NYSE:PWR
85.5B USD 3 83.3 36.8 58.3
FR
Vinci SA
PAR:DG
70.1B EUR 0.9 14.3 6.4 9.4
IN
Larsen and Toubro Ltd
F:LTO
45.1B EUR 1.7 29.7 18 21.1
IN
Larsen & Toubro Ltd
NSE:LT
4.7T INR 1.7 29 17.6 20.6
US
Comfort Systems USA Inc
NYSE:FIX
49.8B USD 5.5 49.4 34 37.7
ES
Ferrovial SA
MAD:FER
39.4B EUR 4.1 44.6 31.6 47.6
NL
Ferrovial SE
AEX:FER
39.6B EUR 4.1 44.5 31.6 47.5
DE
Hochtief AG
XETRA:HOT
29.8B EUR 0.8 33.3 11.2 14.8
US
EMCOR Group Inc
NYSE:EME
33B USD 2 26.2 18.2 20.4
P/E Multiple
Earnings Growth PEG
PL
M
Mostostal Warszawa SA
WSE:MSW
Average P/E: 37.4
Negative Multiple: -10.3
N/A N/A
JP
Sumitomo Densetsu Co Ltd
TSE:1949
19.9
3%
6.6
US
Quanta Services Inc
NYSE:PWR
83.3
38%
2.2
FR
Vinci SA
PAR:DG
14.3
10%
1.4
IN
Larsen and Toubro Ltd
F:LTO
29.7
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
29
21%
1.4
US
Comfort Systems USA Inc
NYSE:FIX
49.4
19%
2.6
ES
Ferrovial SA
MAD:FER
44.6
5%
8.9
NL
Ferrovial SE
AEX:FER
44.5
5%
8.9
DE
H
Hochtief AG
XETRA:HOT
33.3
17%
2
US
EMCOR Group Inc
NYSE:EME
26.2
6%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
M
Mostostal Warszawa SA
WSE:MSW
Average EV/EBITDA: 19.8
2
N/A N/A
JP
Sumitomo Densetsu Co Ltd
TSE:1949
10.9
N/A N/A
US
Quanta Services Inc
NYSE:PWR
36.8
22%
1.7
FR
Vinci SA
PAR:DG
6.4
5%
1.3
IN
Larsen and Toubro Ltd
F:LTO
18
18%
1
IN
Larsen & Toubro Ltd
NSE:LT
17.6
18%
1
US
Comfort Systems USA Inc
NYSE:FIX
34
16%
2.1
ES
Ferrovial SA
MAD:FER
31.6
10%
3.2
NL
Ferrovial SE
AEX:FER
31.6
10%
3.2
DE
H
Hochtief AG
XETRA:HOT
11.2
3%
3.7
US
EMCOR Group Inc
NYSE:EME
18.2
7%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
M
Mostostal Warszawa SA
WSE:MSW
Average EV/EBIT: 28.9
Negative Multiple: -13.9
N/A N/A
JP
Sumitomo Densetsu Co Ltd
TSE:1949
11.5
N/A N/A
US
Quanta Services Inc
NYSE:PWR
58.3
23%
2.5
FR
Vinci SA
PAR:DG
9.4
7%
1.3
IN
Larsen and Toubro Ltd
F:LTO
21.1
20%
1.1
IN
Larsen & Toubro Ltd
NSE:LT
20.6
20%
1
US
Comfort Systems USA Inc
NYSE:FIX
37.7
22%
1.7
ES
Ferrovial SA
MAD:FER
47.6
13%
3.7
NL
Ferrovial SE
AEX:FER
47.5
13%
3.7
DE
H
Hochtief AG
XETRA:HOT
14.8
4%
3.7
US
EMCOR Group Inc
NYSE:EME
20.4
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett