G

Green Impact Partners Inc
XTSX:GIP

Watchlist Manager
Green Impact Partners Inc
XTSX:GIP
Watchlist
Price: 3.03 CAD 2.02% Market Closed
Market Cap: 58.9m CAD

Relative Value

The Relative Value of one GIP stock under the Base Case scenario is 5.96 CAD. Compared to the current market price of 3.03 CAD, Green Impact Partners Inc is Undervalued by 49%.

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.

GIP Relative Value
Base Case
5.96 CAD
Undervaluation 49%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
83
vs Industry
59
Median 3Y
0.5
Median 5Y
0.7
Industry
1.1
Forward
0.4
vs History
vs Industry
10
Median 3Y
-4.4
Median 5Y
-10.6
Industry
15.6
Forward
-18.9
vs History
vs Industry
100
Median 3Y
10
Median 5Y
11.1
Industry
9
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-5.3
Industry
15.8
vs History
79
vs Industry
53
Median 3Y
0.9
Median 5Y
1.1
Industry
1.5
vs History
95
vs Industry
60
Median 3Y
0.7
Median 5Y
0.8
Industry
1.4
Forward
0.4
vs History
95
vs Industry
19
Median 3Y
16.3
Median 5Y
19.1
Industry
4.1
vs History
53
vs Industry
2
Median 3Y
75.2
Median 5Y
68.2
Industry
7.9
Forward
10.5
vs History
vs Industry
Median 3Y
-25
Median 5Y
-27.5
Industry
11.5
Forward
-13.5
vs History
vs Industry
0
Median 3Y
13.3
Median 5Y
11.9
Industry
9.6
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-4.6
Industry
12.7
vs History
95
vs Industry
63
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

GIP Competitors Multiples
Green Impact Partners Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Green Impact Partners Inc
XTSX:GIP
62.5m CAD 0.4 -2.8 64.1 -12
US
Waste Management Inc
NYSE:WM
94.3B USD 4.3 34.3 18.1 28.1
US
Republic Services Inc
NYSE:RSG
78.2B USD 4.8 37.5 17.7 27.7
CA
Waste Connections Inc
TSX:WCN
70.6B CAD 5.6 81.2 20.3 34.1
US
Rollins Inc
NYSE:ROL
27.6B USD 8 57.9 35.6 41.8
US
Veralto Corp
NYSE:VLTO
23.7B USD 4.5 27.1 19.1 20.3
CA
GFL Environmental Inc
TSX:GFL
26.1B CAD 3.4 9.4 16.8 75.5
UK
Rentokil Initial PLC
LSE:RTO
9.1B GBP 1.7 29.6 9.2 15.2
US
Clean Harbors Inc
NYSE:CLH
12B USD 2 29.8 13 20.9
US
Stericycle Inc
NASDAQ:SRCL
9B USD 3.4 249.5 23.8 47
US
Tetra Tech Inc
NASDAQ:TTEK
8.2B USD 1.8 31.6 14.6 16.5
P/E Multiple
Earnings Growth PEG
CA
G
Green Impact Partners Inc
XTSX:GIP
Average P/E: 58.8
Negative Multiple: -2.8
N/A N/A
US
Waste Management Inc
NYSE:WM
34.3
13%
2.6
US
Republic Services Inc
NYSE:RSG
37.5
9%
4.2
CA
Waste Connections Inc
TSX:WCN
81.2
43%
1.9
US
Rollins Inc
NYSE:ROL
57.9
14%
4.1
US
Veralto Corp
NYSE:VLTO
27.1
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
9.4
N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
29.6
-24%
N/A
US
Clean Harbors Inc
NYSE:CLH
29.8
14%
2.1
US
Stericycle Inc
NASDAQ:SRCL
249.5
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
31.6
14%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
G
Green Impact Partners Inc
XTSX:GIP
Average EV/EBIT: 32.7
Negative Multiple: -12
N/A N/A
US
Waste Management Inc
NYSE:WM
28.1
14%
2
US
Republic Services Inc
NYSE:RSG
27.7
8%
3.5
CA
Waste Connections Inc
TSX:WCN
34.1
13%
2.6
US
Rollins Inc
NYSE:ROL
41.8
13%
3.2
US
Veralto Corp
NYSE:VLTO
20.3
8%
2.5
CA
GFL Environmental Inc
TSX:GFL
75.5
36%
2.1
UK
Rentokil Initial PLC
LSE:RTO
15.2
15%
1
US
Clean Harbors Inc
NYSE:CLH
20.9
9%
2.3
US
Stericycle Inc
NASDAQ:SRCL
47
22%
2.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.5
10%
1.7