Cewe Stiftung & Co KGaA
XETRA:CWC

Watchlist Manager
Cewe Stiftung & Co KGaA Logo
Cewe Stiftung & Co KGaA
XETRA:CWC
Watchlist
Price: 99.1 EUR -0.4% Market Closed
Market Cap: 737.3m EUR

Relative Value

The Relative Value of one CWC stock under the Base Case scenario is hidden EUR. Compared to the current market price of 99.1 EUR, Cewe Stiftung & Co KGaA 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.

CWC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
53
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
Forward
0.8
vs History
95
vs Industry
43
Median 3Y
11.8
Median 5Y
12.6
Industry
15.7
Forward
10.3
vs History
90
vs Industry
50
Median 3Y
5.8
Median 5Y
6
Industry
9.5
vs History
77
vs Industry
32
Median 3Y
12.9
Median 5Y
19
Industry
15.5
vs History
93
vs Industry
35
Median 3Y
1.8
Median 5Y
1.9
Industry
1.6
vs History
38
vs Industry
55
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
Forward
0.7
vs History
44
vs Industry
75
Median 3Y
1.1
Median 5Y
1.1
Industry
4.2
vs History
90
vs Industry
35
Median 3Y
7.6
Median 5Y
8.3
Industry
8.2
Forward
4.1
vs History
84
vs Industry
47
Median 3Y
7.7
Median 5Y
8.3
Industry
11.9
Forward
6.6
vs History
88
vs Industry
51
Median 3Y
5.7
Median 5Y
6
Industry
10.1
vs History
79
vs Industry
33
Median 3Y
11.4
Median 5Y
10.9
Industry
13.6
vs History
84
vs Industry
28
Median 3Y
1.5
Median 5Y
1.5
Industry
1.2

Multiples Across Competitors

CWC Competitors Multiples
Cewe Stiftung & Co KGaA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Cewe Stiftung & Co KGaA
XETRA:CWC
684.9m EUR 1 8.2 4.4 7.3
US
Cintas Corp
NASDAQ:CTAS
88.5B USD 8.7 50 32.3 39.1
US
Copart Inc
NASDAQ:CPRT
47.6B USD 10.4 32.2 23.3 26.3
AU
Brambles Ltd
ASX:BXB
31.9B AUD 3.2 25.2 17.4 17.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.5 51.8 15.8 28.2
US
Aurora Innovation Inc
NASDAQ:AUR
9.3B USD 0 -11.8 -10.5 -10.2
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 29 10.4 17.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
622.4B INR 13.3 47.3 38.5 39.8
FR
Elis SA
PAR:ELIS
5.8B EUR 1.3 17.2 5.4 14
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
DE
Cewe Stiftung & Co KGaA
XETRA:CWC
Average P/E: 31.1
8.2
7%
1.2
US
Cintas Corp
NASDAQ:CTAS
50
12%
4.2
US
Copart Inc
NASDAQ:CPRT
32.2
12%
2.7
AU
Brambles Ltd
ASX:BXB
25.2
10%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.8
35%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.8 N/A N/A
FR
Spie SA
PAR:SPIE
29
26%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
47.3
12%
3.9
FR
Elis SA
PAR:ELIS
17.2
16%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Cewe Stiftung & Co KGaA
XETRA:CWC
Average EV/EBITDA: 17.4
4.4
4%
1.1
US
Cintas Corp
NASDAQ:CTAS
32.3
11%
2.9
US
Copart Inc
NASDAQ:CPRT
23.3
14%
1.7
AU
Brambles Ltd
ASX:BXB
17.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.8
3%
5.3
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.5 N/A N/A
FR
Spie SA
PAR:SPIE
10.4
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.5
14%
2.7
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
I
IAA Inc
F:3NI
12.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Cewe Stiftung & Co KGaA
XETRA:CWC
Average EV/EBIT: 22.7
7.3
6%
1.2
US
Cintas Corp
NASDAQ:CTAS
39.1
12%
3.3
US
Copart Inc
NASDAQ:CPRT
26.3
13%
2
AU
Brambles Ltd
ASX:BXB
17.4
8%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.2
6%
4.7
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.2 N/A N/A
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.8
14%
2.8
FR
Elis SA
PAR:ELIS
14
10%
1.4
US
I
IAA Inc
F:3NI
16
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2