Aeris Environmental Ltd
ASX:AEI

Watchlist Manager
Aeris Environmental Ltd Logo
Aeris Environmental Ltd
ASX:AEI
Watchlist
Price: 0.084 AUD
Market Cap: 20.6m AUD
Have any thoughts about
Aeris Environmental Ltd?
Write Note

Relative Value

AEI doesn't have a meaningful market cap.

The Relative Value of one AEI stock under the Base Case scenario is 0.04 AUD. Compared to the current market price of 0.084 AUD, Aeris Environmental Ltd is Overvalued by 52%.

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.

AEI Relative Value
Base Case
0.04 AUD
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
11
Median 3Y
4.4
Median 5Y
4.8
Industry
1.2
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-2.3
Industry
16.2
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-5.1
Industry
9.5
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-5
Industry
15.9
vs History
vs Industry
3
Median 3Y
1.8
Median 5Y
2.4
Industry
1.5
vs History
31
vs Industry
14
Median 3Y
2.8
Median 5Y
3.3
Industry
1.4
vs History
34
vs Industry
24
Median 3Y
5.5
Median 5Y
6.9
Industry
4.2
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-1.4
Industry
8.6
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-1.4
Industry
11.9
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-4.2
Industry
10.2
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-4.1
Industry
13.9
vs History
1
vs Industry
2
Median 3Y
5
Median 5Y
7.7
Industry
1.1

Multiples Across Competitors

AEI Competitors Multiples
Aeris Environmental Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Aeris Environmental Ltd
ASX:AEI
20.6m AUD 6.5 -6.9 -7.3 -7.3
US
Waste Management Inc
NYSE:WM
82.9B USD 3.9 31.4 15.4 23.2
US
Republic Services Inc
NYSE:RSG
64.8B USD 4.1 32.9 16 24.6
CA
Waste Connections Inc
TSX:WCN
65.3B CAD 5.2 48.3 19.1 31.4
US
Veralto Corp
NYSE:VLTO
25.2B USD 4.9 31.3 21 22.4
US
Rollins Inc
NYSE:ROL
22.4B USD 6.8 47.8 30.2 35.3
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 -37.4 17.9 95
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.8 13.6 21.4
UK
Rentokil Initial PLC
LSE:RTO
9.7B GBP 1.8 24.8 9.8 16.5
US
Tetra Tech Inc
NASDAQ:TTEK
10.7B USD 2.5 32.1 19.4 22.2
US
Casella Waste Systems Inc
NASDAQ:CWST
6.8B USD 4.6 993 22.4 70.7
P/E Multiple
Earnings Growth PEG
AU
Aeris Environmental Ltd
ASX:AEI
Average P/E: 141.3
Negative Multiple: -6.9
N/A N/A
US
Waste Management Inc
NYSE:WM
31.4
17%
1.8
US
Republic Services Inc
NYSE:RSG
32.9
12%
2.7
CA
Waste Connections Inc
TSX:WCN
48.3
28%
1.7
US
Veralto Corp
NYSE:VLTO
31.3
7%
4.5
US
Rollins Inc
NYSE:ROL
47.8
12%
4
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -37.4 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
29.8
11%
2.7
UK
Rentokil Initial PLC
LSE:RTO
24.8
20%
1.2
US
Tetra Tech Inc
NASDAQ:TTEK
32.1
16%
2
US
Casella Waste Systems Inc
NASDAQ:CWST
993
53%
18.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Aeris Environmental Ltd
ASX:AEI
Average EV/EBITDA: 18.5
Negative Multiple: -7.3
N/A N/A
US
Waste Management Inc
NYSE:WM
15.4
11%
1.4
US
Republic Services Inc
NYSE:RSG
16
9%
1.8
CA
Waste Connections Inc
TSX:WCN
19.1
12%
1.6
US
Veralto Corp
NYSE:VLTO
21
8%
2.6
US
Rollins Inc
NYSE:ROL
30.2
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.9
15%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.6
11%
1.2
UK
Rentokil Initial PLC
LSE:RTO
9.8
3%
3.3
US
Tetra Tech Inc
NASDAQ:TTEK
19.4
12%
1.6
US
Casella Waste Systems Inc
NASDAQ:CWST
22.4
18%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Aeris Environmental Ltd
ASX:AEI
Average EV/EBIT: 36.3
Negative Multiple: -7.3
N/A N/A
US
Waste Management Inc
NYSE:WM
23.2
13%
1.8
US
Republic Services Inc
NYSE:RSG
24.6
9%
2.7
CA
Waste Connections Inc
TSX:WCN
31.4
14%
2.2
US
Veralto Corp
NYSE:VLTO
22.4
9%
2.5
US
Rollins Inc
NYSE:ROL
35.3
13%
2.7
CA
GFL Environmental Inc
TSX:GFL
95
49%
1.9
US
Clean Harbors Inc
NYSE:CLH
21.4
12%
1.8
UK
Rentokil Initial PLC
LSE:RTO
16.5
10%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
22.2
15%
1.5
US
Casella Waste Systems Inc
NASDAQ:CWST
70.7
20%
3.5