ACF Relative Valuation - Acrow Formwork and Construction Services Ltd

Watchlist Manager

Watchlist

Price: 1.06 AUD 2.91%

Market Cap: 323.9m AUD

Section:

Relative Value

The Relative Value of one ACF stock under the Base Case scenario is hidden AUD. Compared to the current market price of 1.06 AUD, Acrow Formwork and Construction Services Ltd 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.

What is Relative Valuation?

How is Relative Value calculated?

ACF Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

1.7

P/S

vs History	12
vs Industry	21

Median 5Y

Industry

0.7

Forward

1.2

More Details

12.5

P/E

vs History	47
vs Industry	39

Median 5Y

12.9

Industry

Forward

8.4

More Details

9.8

P/OCF

vs History	22
vs Industry	31

Median 5Y

8.6

Industry

More Details

58.6

P/FCFE

vs History	19
vs Industry	3

Median 5Y

3.6

Industry

14.7

More Details

2.3

P/B

vs History	17
vs Industry	18

Median 5Y

1.6

Industry

1.1

More Details

EV/S

vs History	12
vs Industry	21

Median 5Y

1.4

Industry

0.9

Forward

1.4

More Details

2.6

EV/GP

vs History	15
vs Industry	50

Median 5Y

2.2

Industry

4.1

More Details

11.4

EV/EBITDA

vs History	73
vs Industry	25

Median 5Y

13.5

Industry

8.5

Forward

4.5

More Details

11.4

EV/EBIT

vs History	73
vs Industry	32

Median 5Y

13.5

Industry

Forward

6.4

More Details

EV/OCF

vs History	25
vs Industry	29

Median 5Y

Industry

9.1

More Details

Negative

EV/FCFF

vs History
vs Industry

Median 5Y

-24.2

Industry

10.8

More Details

1.4

EV/IC

vs History	17
vs Industry	23

Median 5Y

1.1

Industry

0.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		Acrow Formwork and Construction Services Ltd ASX:ACF	315.6m AUD	1.7	12.5	11.4	11.4
JP		Mitsubishi Corp TSE:8058	10.5T JPY	0.6	9.6	14.4	36.6
JP		Itochu Corp TSE:8001	9.9T JPY	0.7	11.4	11	17.7
JP		Mitsui & Co Ltd TSE:8031	8.1T JPY	0.6	8.2	13.6	23.1
US		W W Grainger Inc NYSE:GWW	47.2B USD	2.8	24.7	16.8	18.3
US	W	WW Grainger Inc XMUN:GWW	42.9B EUR	2.7	24.5	16.6	18.2
US		Fastenal Co NASDAQ:FAST	43.6B USD	5.8	37.9	25.8	28.8
US		United Rentals Inc NYSE:URI	40.5B USD	2.6	15.7	7.5	12.9
US		Ferguson Enterprises Inc NYSE:FERG	32.5B USD	4.7	117.2	82.7	86.6
IN		Adani Enterprises Ltd NSE:ADANIENT	2.6T INR	2.8	69.3	22.5	30.2
JP		Sumitomo Corp TSE:8053	4.2T JPY	0.6	10.6	10.5	16.2

				Revenue Growth	P/S to Growth
AU		Acrow Formwork and Construction Services Ltd ASX:ACF	Average P/S: 2.3 1.7	18%	0.1
JP		Mitsubishi Corp TSE:8058	0.6	0%	N/A
JP		Itochu Corp TSE:8001	0.7	3%	0.2
JP		Mitsui & Co Ltd TSE:8031	0.6	2%	0.3
US		W W Grainger Inc NYSE:GWW	2.8	6%	0.5
US	W	WW Grainger Inc XMUN:GWW	2.7	6%	0.5
US		Fastenal Co NASDAQ:FAST	5.8	8%	0.7
US		United Rentals Inc NYSE:URI	2.6	5%	0.5
US		Ferguson Enterprises Inc NYSE:FERG	4.7	956%	0
IN		Adani Enterprises Ltd NSE:ADANIENT	2.8	14%	0.2
JP		Sumitomo Corp TSE:8053	0.6	3%	0.2

				Earnings Growth	PEG
AU		Acrow Formwork and Construction Services Ltd ASX:ACF	Average P/E: 31.1 12.5	17%	0.7
JP		Mitsubishi Corp TSE:8058	9.6	-1%	N/A
JP		Itochu Corp TSE:8001	11.4	7%	1.6
JP		Mitsui & Co Ltd TSE:8031	8.2	-5%	N/A
US		W W Grainger Inc NYSE:GWW	24.7	8%	3.1
US	W	WW Grainger Inc XMUN:GWW	24.5	8%	3.1
US		Fastenal Co NASDAQ:FAST	37.9	9%	4.2
US		United Rentals Inc NYSE:URI	15.7	12%	1.3
US		Ferguson Enterprises Inc NYSE:FERG	117.2	1 013%	0.1
IN		Adani Enterprises Ltd NSE:ADANIENT	69.3	31%	2.2
JP		Sumitomo Corp TSE:8053	10.6	15%	0.7

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US

	Acrow Formwork and Construction Services Ltd ASX:ACF	1.06 AUD 2.91%
	Russel Metals Inc TSX:RUS	39.78 CAD 0.18%
V	Victorian Plumbing Group PLC LSE:VIC	90.2 GBX 0.22%
	Ashtead Group PLC LSE:AHT	4 343 GBX -0.05%
	OSE Immunotherapeutics SA PAR:OSE	6.53 EUR 2.83%
A	Aker Biomarine ASA OSE:AKBM	57.9 NOK -0.17%

	Franklin Covey Co NYSE:FC	30.05 USD -1.8%
	Mohawk Industries Inc NYSE:MHK	114.67 USD 0.32%
	Ardmore Shipping Corp NYSE:ASC	10.1 USD 2.12%
	ASGN Inc NYSE:ASGN	68.74 USD 1.01%
	Skyworks Solutions Inc NASDAQ:SWKS	70.58 USD 1.7%
	Weatherford International PLC NASDAQ:WFRD	55.43 USD 4.37%

	Johnson & Johnson NYSE:JNJ	162.84 USD 0.02%
	Bank of America Corp NYSE:BAC	41.44 USD 1.35%
	Mastercard Inc NYSE:MA	531.99 USD 0.82%
	Salesforce Inc NYSE:CRM	280.75 USD 0.48%
	Abbvie Inc NYSE:ABBV	214.47 USD 1.27%
	Home Depot Inc NYSE:HD	354.13 USD 0.8%

Acrow Formwork and Construction Services Ltd
ASX:ACF

Relative Value

Valuation Multiples

Multiples Across Competitors

ACF Competitors Multiples
Acrow Formwork and Construction Services Ltd Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
AU		Acrow Formwork and Construction Services Ltd ASX:ACF	Average EV/EBITDA: 21.2 11.4	42%	0.3
JP		Mitsubishi Corp TSE:8058	14.4	0%	N/A
JP		Itochu Corp TSE:8001	11	5%	2.2
JP		Mitsui & Co Ltd TSE:8031	13.6	5%	2.7
US		W W Grainger Inc NYSE:GWW	16.8	8%	2.1
US	W	WW Grainger Inc XMUN:GWW	16.6	8%	2.1
US		Fastenal Co NASDAQ:FAST	25.8	9%	2.9
US		United Rentals Inc NYSE:URI	7.5	6%	1.3
US		Ferguson Enterprises Inc NYSE:FERG	82.7	966%	0.1
IN		Adani Enterprises Ltd NSE:ADANIENT	22.5	29%	0.8
JP		Sumitomo Corp TSE:8053	10.5	11%	1

				EBIT Growth	EV/EBIT to Growth
AU		Acrow Formwork and Construction Services Ltd ASX:ACF	Average EV/EBIT: 27.3 11.4	25%	0.5
JP		Mitsubishi Corp TSE:8058	36.6	N/A	N/A
JP		Itochu Corp TSE:8001	17.7	N/A	N/A
JP		Mitsui & Co Ltd TSE:8031	23.1	N/A	N/A
US		W W Grainger Inc NYSE:GWW	18.3	7%	2.6
US	W	WW Grainger Inc XMUN:GWW	18.2	7%	2.6
US		Fastenal Co NASDAQ:FAST	28.8	10%	2.9
US		United Rentals Inc NYSE:URI	12.9	-1%	N/A
US		Ferguson Enterprises Inc NYSE:FERG	86.6	979%	0.1
IN		Adani Enterprises Ltd NSE:ADANIENT	30.2	27%	1.1
JP		Sumitomo Corp TSE:8053	16.2	N/A	N/A

	Arista Networks Inc NYSE:ANET	85.09 USD 1.89%
	Visa Inc NYSE:V	334.55 USD 0.83%
	Texas Pacific Land Corp NYSE:TPL	1 339.59 USD 1.4%
	KLA Corp NASDAQ:KLAC	718.29 USD 0.74%
	Manhattan Associates Inc NASDAQ:MANH	175.65 USD 1.83%
	Monolithic Power Systems Inc NASDAQ:MPWR	640.64 USD 5.71%

	ServiceNow Inc NYSE:NOW	842.93 USD -0.17%
	EOG Resources Inc NYSE:EOG	123.58 USD -0.27%
	Monster Beverage Corp NASDAQ:MNST	56.21 USD 2.03%
	Copart Inc NASDAQ:CPRT	53.75 USD 2.09%
	Applied Materials Inc NASDAQ:AMAT	155.46 USD -0.13%
	Airbnb Inc NASDAQ:ABNB	126.94 USD 3.32%

52 Week Range	0.935 1.2
Price Target

Acrow Formwork and Construction Services Ltd ASX:ACF

Relative Value

Valuation Multiples

Multiples Across Competitors

ACF Competitors Multiples Acrow Formwork and Construction Services Ltd Competitors

See Also

Company

Help

Tools

Stocks

Acrow Formwork and Construction Services Ltd
ASX:ACF

ACF Competitors Multiples
Acrow Formwork and Construction Services Ltd Competitors