DEME Group NV
XBRU:DEME

Watchlist Manager
DEME Group NV Logo
DEME Group NV
XBRU:DEME
Watchlist
Price: 169 EUR -1.63%
Market Cap: €4.3B

Relative Value

The Relative Value of one DEME stock under the Base Case scenario is 174.23 EUR. Compared to the current market price of 169 EUR, DEME Group NV is Undervalued by 3%.

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.

DEME Relative Value
Base Case
174.23 EUR
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DEME Competitors Multiples
DEME Group NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
DEME Group NV
XBRU:DEME
4.3B EUR 1 13.1 10.6 10.6
FR
Vinci SA
PAR:DG
67.5B EUR 0.9 14.1 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
71.8B USD 2.7 71.2 32.4 50.8
IN
Larsen & Toubro Ltd
NSE:LT
5.4T INR 2 32.9 20.8 24.6
IN
Larsen and Toubro Ltd
F:LTO
49.4B EUR 2 32.4 2 206.1 2 605.2
NL
Ferrovial SE
AEX:FER
41B EUR 4.5 12.6 38.9 58.3
ES
Ferrovial SA
MAD:FER
41B EUR 4.5 12.7 39 58.4
US
Comfort Systems USA Inc
NYSE:FIX
41.2B USD 5.1 50.2 33 37.1
US
EMCOR Group Inc
NYSE:EME
32.6B USD 2 29.4 19.2 21.3
DE
Hochtief AG
XETRA:HOT
27.1B EUR 0.7 31.3 13.7 20.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
203.3B CNY 0.1 4.6 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
DEME Group NV
XBRU:DEME
Average EV/EBITDA: 221
10.6
7%
1.5
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
32.4
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
20.8
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
2 206.1
18%
122.6
NL
Ferrovial SE
AEX:FER
38.9
9%
4.3
ES
Ferrovial SA
MAD:FER
39
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
33
25%
1.3
US
EMCOR Group Inc
NYSE:EME
19.2
11%
1.7
DE
H
Hochtief AG
XETRA:HOT
13.7
5%
2.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
DEME Group NV
XBRU:DEME
Average EV/EBIT: 264.3
10.6
6%
1.8
FR
Vinci SA
PAR:DG
9.6
7%
1.4
US
Quanta Services Inc
NYSE:PWR
50.8
24%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
24.6
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
2 605.2
21%
124.1
NL
Ferrovial SE
AEX:FER
58.3
12%
4.9
ES
Ferrovial SA
MAD:FER
58.4
12%
4.9
US
Comfort Systems USA Inc
NYSE:FIX
37.1
29%
1.3
US
EMCOR Group Inc
NYSE:EME
21.3
11%
1.9
DE
H
Hochtief AG
XETRA:HOT
20.2
6%
3.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
7%
1.5