R

Rivalry Corp
XTSX:RVLY

Watchlist Manager
Rivalry Corp
XTSX:RVLY
Watchlist
Price: 0.055 CAD 10% Market Closed
Market Cap: 4.8m CAD

Relative Value

The Relative Value of one RVLY stock under the Base Case scenario is 0.336 CAD. Compared to the current market price of 0.055 CAD, Rivalry Corp is Undervalued by 84%.

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.

RVLY Relative Value
Base Case
0.336 CAD
Undervaluation 84%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
76
Median 3Y
1.2
Median 5Y
1.9
Industry
2
Forward
0.2
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-1.8
Industry
18.3
Forward
-0.8
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-2.6
Industry
11.2
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-2.5
Industry
14.2
vs History
vs Industry
4
Median 3Y
-0.2
Median 5Y
2.1
Industry
1.7
vs History
67
vs Industry
65
Median 3Y
1.3
Median 5Y
1.7
Industry
3.1
Forward
0.8
vs History
51
vs Industry
68
Median 3Y
3.3
Median 5Y
3.8
Industry
6.9
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-2.1
Industry
11
Forward
-11.3
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-2.1
Industry
13.4
Forward
-6.5
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.3
Industry
11.3
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.3
Industry
12.1
vs History
vs Industry
6
Median 3Y
16.4
Median 5Y
18.3
Industry
1.7

Multiples Across Competitors

RVLY Competitors Multiples
Rivalry Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Rivalry Corp
XTSX:RVLY
4.9m CAD 0.3 -0.4 -2.4 -2.4
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
179.7B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
88.7B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
39.2B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
48.4B USD 25.4 138.6 165.5 175.5
US
Coupang Inc
F:788
36.3B EUR 1.3 108.6 29 47.8
US
Symbotic Inc
NASDAQ:SYM
41.3B USD 18.4 -2 440.7 -1 219.5 -553.2
US
CoreWeave Inc
NASDAQ:CRWV
37.7B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
608.3T IDR 50.8 -140.1 2 934.5 2 934.5
P/S Multiple
Revenue Growth P/S to Growth
CA
R
Rivalry Corp
XTSX:RVLY
Average P/S: 74.6
0.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
25.4
44%
0.6
US
Coupang Inc
F:788
1.3
16%
0.1
US
Symbotic Inc
NASDAQ:SYM
18.4
22%
0.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
50.8
N/A N/A
P/E Multiple
Earnings Growth PEG
CA
R
Rivalry Corp
XTSX:RVLY
Average P/E: 1 422.6
Negative Multiple: -0.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
138.6
N/A N/A
US
Coupang Inc
F:788
108.6
118%
0.9
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 440.7 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -140.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
R
Rivalry Corp
XTSX:RVLY
Average EV/EBITDA: 1 636.6
Negative Multiple: -2.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
165.5
N/A N/A
US
Coupang Inc
F:788
29
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 219.5 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 934.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
R
Rivalry Corp
XTSX:RVLY
Average EV/EBIT: 1 673.7
Negative Multiple: -2.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
175.5
N/A N/A
US
Coupang Inc
F:788
47.8
77%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -553.2 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 934.5
N/A N/A