Ekopak NV
XBRU:EKOP

Watchlist Manager
Ekopak NV Logo
Ekopak NV
XBRU:EKOP
Watchlist
Price: 6.22 EUR 1.3% Market Closed
Market Cap: 92.2m EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EKOP stock under the Base Case scenario is 7.68 EUR. Compared to the current market price of 6.22 EUR, Ekopak NV is Undervalued by 19%.

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.

EKOP Relative Value
Base Case
7.68 EUR
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.7
P/S
P/S
Price to Sales
1.7
vs History
78
vs Industry
23
Median 3Y
10.8
Median 5Y
7.8
Industry
1.1
Forward
1.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-129.1
Median 5Y
-191.6
Industry
16
Forward
-24.9
More Details
43.6
P/OCF
P/OCF
Price to OCF
43.6
vs History
32
vs Industry
5
Median 3Y
-46.5
Median 5Y
-53.5
Industry
9.2
More Details
8.7
P/FCFE
P/FCFE
Price to FCFE
8.7
vs History
32
vs Industry
31
Median 3Y
-23
Median 5Y
-27.3
Industry
16.1
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
90
vs Industry
21
Median 3Y
4.7
Median 5Y
4.6
Industry
1.5
More Details
2.5
EV/S
EV/S
Enterprise Value to Sales
2.5
vs History
78
vs Industry
21
Median 3Y
10.3
Median 5Y
8.4
Industry
1.4
Forward
2.4
More Details
7.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.9
vs History
78
vs Industry
19
Median 3Y
31.8
Median 5Y
23.9
Industry
4.1
More Details
34.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
34.8
vs History
55
vs Industry
6
Median 3Y
73.8
Median 5Y
63
Industry
8.1
Forward
32.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-102.8
Median 5Y
-152.6
Industry
11.7
Forward
-119.6
More Details
63.5
EV/OCF
EV/OCF
Enterprise Value to OCF
63.5
vs History
32
vs Industry
5
Median 3Y
-44.3
Median 5Y
-47.3
Industry
9.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-17.4
Median 5Y
-18
Industry
13.3
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
90
vs Industry
29
Median 3Y
4.9
Median 5Y
5.2
Industry
1.1
More Details

Multiples Across Competitors

EKOP Competitors Multiples
Ekopak NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Ekopak NV
XBRU:EKOP
92.2m EUR 1.7 -19.5 34.8 -28.8
US
Waste Management Inc
NYSE:WM
93.7B USD 4.1 35 17.7 27.9
US
Republic Services Inc
NYSE:RSG
77.6B USD 4.8 37.2 17.6 27.4
CA
Waste Connections Inc
TSX:WCN
70.3B CAD 5.6 80.2 20 33.8
US
Rollins Inc
NYSE:ROL
27.5B USD 7.9 57.6 35.5 41.6
US
Veralto Corp
NYSE:VLTO
24B USD 4.5 27.5 19.4 20.6
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 9.1 16.4 73.7
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2 30.9 13.3 21.8
UK
Rentokil Initial PLC
LSE:RTO
8.8B GBP 1.6 28.8 8.9 14.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.5B USD 2.1 36.7 16.8 19
US
Stericycle Inc
NASDAQ:SRCL
9.2B USD 3.5 256 24.4 48.1
P/E Multiple
Earnings Growth PEG
BE
Ekopak NV
XBRU:EKOP
Average P/E: 59.9
Negative Multiple: -19.5 		N/A N/A
US
Waste Management Inc
NYSE:WM
35
13%
2.7
US
Republic Services Inc
NYSE:RSG
37.2
9%
4.1
CA
Waste Connections Inc
TSX:WCN
80.2
43%
1.9
US
Rollins Inc
NYSE:ROL
57.6
14%
4.1
US
Veralto Corp
NYSE:VLTO
27.5
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
9.1
N/A N/A
US
Clean Harbors Inc
NYSE:CLH
30.9
14%
2.2
UK
Rentokil Initial PLC
LSE:RTO
28.8
-24%
N/A
US
Tetra Tech Inc
NASDAQ:TTEK
36.7
14%
2.6
US
Stericycle Inc
NASDAQ:SRCL
256
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Ekopak NV
XBRU:EKOP
Average EV/EBITDA: 20.4
34.8
70%
0.5
US
Waste Management Inc
NYSE:WM
17.7
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20
10%
2
US
Rollins Inc
NYSE:ROL
35.5
11%
3.2
US
Veralto Corp
NYSE:VLTO
19.4
7%
2.8
CA
GFL Environmental Inc
TSX:GFL
16.4
5%
3.3
US
Clean Harbors Inc
NYSE:CLH
13.3
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.9
5%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
16.8
7%
2.4
US
Stericycle Inc
NASDAQ:SRCL
24.4
9%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Ekopak NV
XBRU:EKOP
Average EV/EBIT: 32.9
Negative Multiple: -28.8 		N/A N/A
US
Waste Management Inc
NYSE:WM
27.9
14%
2
US
Republic Services Inc
NYSE:RSG
27.4
8%
3.4
CA
Waste Connections Inc
TSX:WCN
33.8
13%
2.6
US
Rollins Inc
NYSE:ROL
41.6
13%
3.2
US
Veralto Corp
NYSE:VLTO
20.6
8%
2.6
CA
GFL Environmental Inc
TSX:GFL
73.7
36%
2
US
Clean Harbors Inc
NYSE:CLH
21.8
9%
2.4
UK
Rentokil Initial PLC
LSE:RTO
14.9
15%
1
US
Tetra Tech Inc
NASDAQ:TTEK
19
10%
1.9
US
Stericycle Inc
NASDAQ:SRCL
48.1
22%
2.2

See Also

Summary
EKOP intrinsic value, competitors valuation, and company profile.
DCF Valuation
EKOP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EKOP stock valuation using valuation multiples.
Wall Street Estimates
EKOP 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
EKOP 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 253,900+ value investors using Alpha Spread
Create a 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.