O

Onde SA
WSE:OND

Watchlist Manager
Onde SA
WSE:OND
Watchlist
Price: 8.75 PLN -1.02% Market Closed
Market Cap: 477m PLN

Relative Value

The Relative Value of one OND stock under the Base Case scenario is 10.29 PLN. Compared to the current market price of 8.75 PLN, Onde SA is Undervalued by 15%.

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.

OND Relative Value
Base Case
10.29 PLN
Undervaluation 15%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
44
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
Forward
0.5
vs History
35
vs Industry
22
Median 3Y
25.5
Median 5Y
21.9
Industry
16
Forward
86.6
vs History
7
vs Industry
33
Median 3Y
6.3
Median 5Y
5.3
Industry
9
vs History
8
vs Industry
36
Median 3Y
13.4
Median 5Y
9.9
Industry
15
vs History
91
vs Industry
24
Median 3Y
1.8
Median 5Y
2
Industry
1.3
vs History
55
vs Industry
49
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1
Forward
0.5
vs History
75
vs Industry
30
Median 3Y
6.4
Median 5Y
5.9
Industry
5.5
vs History
60
vs Industry
17
Median 3Y
14.3
Median 5Y
12.8
Industry
10
Forward
17.4
vs History
48
vs Industry
16
Median 3Y
18.1
Median 5Y
16
Industry
12.7
Forward
27.1
vs History
7
vs Industry
36
Median 3Y
5.9
Median 5Y
4.8
Industry
10.4
vs History
vs Industry
35
Median 3Y
4.4
Median 5Y
-6
Industry
12.8
vs History
87
vs Industry
23
Median 3Y
1.2
Median 5Y
1.3
Industry
0.9

Multiples Across Competitors

OND Competitors Multiples
Onde 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
Onde SA
WSE:OND
477m PLN 0.6 24.7 11.4 15.9
FR
Vinci SA
PAR:DG
67.9B EUR 0.9 14.3 6.7 9.7
US
Quanta Services Inc
NYSE:PWR
65B USD 2.4 63.8 29.2 45.9
IN
Larsen & Toubro Ltd
NSE:LT
5.7T INR 2.1 34.8 21.9 25.9
IN
Larsen and Toubro Ltd
F:LTO
51B EUR 2 32.9 20.8 24.5
NL
Ferrovial SE
AEX:FER
41.1B EUR 4.4 12.2 34.7 51.1
ES
Ferrovial SA
MAD:FER
40.6B EUR 4.3 12.1 34.4 50.6
US
Comfort Systems USA Inc
NYSE:FIX
36.4B USD 4.4 43.5 28.5 32.1
CN
China State Construction Engineering Corp Ltd
SSE:601668
213.2B CNY 0.1 4.8 10.8 10.8
DE
Hochtief AG
XETRA:HOT
26.4B EUR 0.7 30.9 13.5 20
US
EMCOR Group Inc
NYSE:EME
29.3B USD 1.8 25.9 16.8 18.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
O
Onde SA
WSE:OND
Average EV/EBITDA: 20.8
11.4
N/A N/A
FR
Vinci SA
PAR:DG
6.7
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29.2
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.9
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
20.8
18%
1.2
NL
Ferrovial SE
AEX:FER
34.7
9%
3.9
ES
Ferrovial SA
MAD:FER
34.4
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
28.5
25%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
DE
H
Hochtief AG
XETRA:HOT
13.5
5%
2.7
US
EMCOR Group Inc
NYSE:EME
16.8
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
O
Onde SA
WSE:OND
Average EV/EBIT: 27.8
15.9
N/A N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
45.9
23%
2
IN
Larsen & Toubro Ltd
NSE:LT
25.9
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.5
21%
1.2
NL
Ferrovial SE
AEX:FER
51.1
12%
4.3
ES
Ferrovial SA
MAD:FER
50.6
12%
4.2
US
Comfort Systems USA Inc
NYSE:FIX
32.1
26%
1.2
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
DE
H
Hochtief AG
XETRA:HOT
20
6%
3.3
US
EMCOR Group Inc
NYSE:EME
18.7
11%
1.7