A

Ariadne Australia Ltd
ASX:ARA

Watchlist Manager
Ariadne Australia Ltd
ASX:ARA
Watchlist
Price: 0.5 AUD -0.99%
Market Cap: 97.7m AUD
Have any thoughts about
Ariadne Australia Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one ARA stock under the Base Case scenario is 0.27 AUD. Compared to the current market price of 0.5 AUD, Ariadne Australia Ltd is Overvalued by 47%.

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.

ARA Relative Value
Base Case
0.27 AUD
Overvaluation 47%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

22.8
P/S
P/S
Price to Sales
22.8
vs History
44
vs Industry
2
Median 3Y
25.1
Median 5Y
22.5
Industry
1.2
More Details
62.2
P/E
P/E
Price to Earnings
62.2
vs History
6
vs Industry
48
Median 3Y
9.9
Median 5Y
9.4
Industry
16.2
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
38
Median 3Y
-105.9
Median 5Y
-71.8
Industry
9.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
6
Median 3Y
-22.9
Median 5Y
11.5
Industry
15.9
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
87
vs Industry
75
Median 3Y
0.7
Median 5Y
0.7
Industry
1.5
More Details
17.4
EV/S
EV/S
Enterprise Value to Sales
17.4
vs History
44
vs Industry
4
Median 3Y
18.6
Median 5Y
17.2
Industry
1.4
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.2
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
37
Median 3Y
-41.3
Median 5Y
-38.1
Industry
8.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
45
Median 3Y
-41.3
Median 5Y
-38.1
Industry
11.9
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
50
Median 3Y
-81.1
Median 5Y
-61.5
Industry
10.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
44
Median 3Y
-81.1
Median 5Y
-61.4
Industry
13.9
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
76
vs Industry
78
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
More Details

Multiples Across Competitors

ARA Competitors Multiples
Ariadne Australia Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Ariadne Australia Ltd
ASX:ARA
97.7m AUD 22.8 62.2 -161.9 -161.9
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
A
Ariadne Australia Ltd
ASX:ARA
Average EV/EBITDA: 18.5
Negative Multiple: -161.9 		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
A
Ariadne Australia Ltd
ASX:ARA
Average EV/EBIT: 36.3
Negative Multiple: -161.9 		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

See Also

Summary
ARA intrinsic value, competitors valuation, and company profile.
DCF Valuation
ARA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ARA stock valuation using valuation multiples.
Wall Street Estimates
ARA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ARA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 215,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.