Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 5.45 AUD -0.37% Market Closed
Market Cap: 3.7B 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 16.53 AUD. Compared to the current market price of 5.45 AUD, Downer EDI Ltd is Undervalued by 67%.

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
16.53 AUD
Undervaluation 67%
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
17.5
Industry
16.5
Forward
14
vs History
36
vs Industry
45
Median 3Y
6.4
Median 5Y
6.6
Industry
9.6
vs History
0
vs Industry
11
Median 3Y
-15.4
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
4.3
vs History
28
vs Industry
13
Median 3Y
20.3
Median 5Y
20.3
Industry
8.6
Forward
5.6
vs History
28
vs Industry
19
Median 3Y
20.3
Median 5Y
20.3
Industry
12
Forward
9.6
vs History
49
vs Industry
39
Median 3Y
8.3
Median 5Y
8.6
Industry
10.2
vs History
52
vs Industry
25
Median 3Y
13.1
Median 5Y
12
Industry
14
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
3.7B AUD 0.3 53 22.6 22.6
US
Cintas Corp
NASDAQ:CTAS
84.5B USD 7 41.9 28 32.8
US
Copart Inc
NASDAQ:CPRT
58.3B USD 13.4 42.1 30.7 34.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.7B CAD 4.1 50.7 16.1 25.3
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.8 15.3 15.3
US
Aurora Innovation Inc
NASDAQ:AUR
13.9B USD 0 -17.4 -15.5 -15.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
650.4B INR 14.8 54.8 41.8 43.4
FR
Spie SA
PAR:SPIE
5B EUR 0.5 22.4 8 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.5 17.7 11.6 14.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth P/E to Growth
AU
Downer EDI Ltd
ASX:DOW
Average P/E: 37.1
53
346%
0.2
US
Cintas Corp
NASDAQ:CTAS
41.9
34%
1.2
US
Copart Inc
NASDAQ:CPRT
42.1
41%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.7
342%
0.1
AU
Brambles Ltd
ASX:BXB
21.8
36%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -17.4 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
54.8
63%
0.9
FR
Spie SA
PAR:SPIE
22.4
117%
0.2
US
I
IAA Inc
F:3NI
17.7
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBITDA: 20.9
22.6
354%
0.1
US
Cintas Corp
NASDAQ:CTAS
28
31%
0.9
US
Copart Inc
NASDAQ:CPRT
30.7
45%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.1
38%
0.4
AU
Brambles Ltd
ASX:BXB
15.3
114%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.5 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
41.8
50%
0.8
FR
Spie SA
PAR:SPIE
8
42%
0.2
US
I
IAA Inc
F:3NI
11.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBIT: 24.8
22.6
170%
0.1
US
Cintas Corp
NASDAQ:CTAS
32.8
33%
1
US
Copart Inc
NASDAQ:CPRT
34.6
46%
0.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.3
44%
0.6
AU
Brambles Ltd
ASX:BXB
15.3
27%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.1 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
43.4
50%
0.9
FR
Spie SA
PAR:SPIE
13.6
59%
0.2
US
I
IAA Inc
F:3NI
14.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Discover More
Back to Top