Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 5.61 AUD -0.71% Market Closed
Market Cap: 3.8B AUD
Have any thoughts about
Downer EDI Ltd?
Write Note

Relative Value

The Relative Value of one DOW stock under the Base Case scenario is 15.38 AUD. Compared to the current market price of 5.61 AUD, Downer EDI Ltd is Undervalued by 64%.

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.

DOW Relative Value
Base Case
15.38 AUD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.3
vs History
0
vs Industry
19
Median 3Y
19.7
Median 5Y
17
Industry
16.8
Forward
14.4
vs History
36
vs Industry
45
Median 3Y
6.4
Median 5Y
6.4
Industry
9.7
vs History
0
vs Industry
11
Median 3Y
-15.5
Median 5Y
7.3
Industry
16.6
vs History
0
vs Industry
44
Median 3Y
1.2
Median 5Y
1.2
Industry
1.6
vs History
4
vs Industry
76
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.4
vs History
3
vs Industry
79
Median 3Y
0.9
Median 5Y
0.9
Industry
4.4
vs History
28
vs Industry
13
Median 3Y
20
Median 5Y
20
Industry
8.4
Forward
5.7
vs History
28
vs Industry
19
Median 3Y
20
Median 5Y
20
Industry
12
Forward
9.8
vs History
49
vs Industry
39
Median 3Y
8.3
Median 5Y
8.5
Industry
10.3
vs History
52
vs Industry
25
Median 3Y
13.1
Median 5Y
12.3
Industry
13.6
vs History
0
vs Industry
41
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

DOW Competitors Multiples
Downer EDI 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
Downer EDI Ltd
ASX:DOW
3.8B AUD 0.3 54.5 23.1 23.1
US
Cintas Corp
NASDAQ:CTAS
87.5B USD 7.2 43.4 29 34
US
Copart Inc
NASDAQ:CPRT
55.2B USD 13 40.5 29.4 32.9
AU
Brambles Ltd
ASX:BXB
26.6B AUD 2.6 22 15.4 15.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
23.9B CAD 4.1 50 16 25
US
Aurora Innovation Inc
NASDAQ:AUR
9.2B USD 0 -11.5 -9.8 -9.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
639.7B INR 14.6 53.9 41 42.7
FR
Spie SA
PAR:SPIE
5.3B EUR 0.6 24 8.5 14.4
FR
Elis SA
PAR:ELIS
4.9B EUR 1.1 20.3 5.5 15.4
US
IAA Inc
F:3NI
4.9B EUR 2.5 17.7 11.6 14.6

See Also

Discover More
Back to Top