Mirait One Corp (F:5FO)

Watchlist Manager

Watchlist

Price: 13.2 EUR 0.76%

Market Cap: 1.2B EUR

Have any thoughts about
Mirait One Corp?

Write Note

Section:

Relative Value

The Relative Value of one 5FO stock under the Base Case scenario is 15.83 EUR. Compared to the current market price of 13.2 EUR, Mirait One Corp is Undervalued by 17%.

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?

5FO Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.4

P/S

vs History	61
vs Industry	70

Median 5Y

0.4

Industry

0.8

Forward

0.3

More Details

P/E

vs History	5
vs Industry	35

Median 5Y

Industry

15.3

Forward

10.4

More Details

7.1

P/OCF

vs History	57
vs Industry	44

Median 5Y

Industry

8.7

More Details

2.8

P/FCFE

vs History	74
vs Industry	48

Median 5Y

3.6

Industry

13.6

More Details

0.8

P/B

vs History	38
vs Industry	61

Median 5Y

0.7

Industry

1.2

More Details

0.4

EV/S

vs History	11
vs Industry	64

Median 5Y

0.4

Industry

Forward

0.4

More Details

3.2

EV/GP

vs History	12
vs Industry	50

Median 5Y

2.7

Industry

5.2

More Details

7.3

EV/EBITDA

vs History	14
vs Industry	38

Median 5Y

4.5

Industry

9.5

Forward

5.4

More Details

11.6

EV/EBIT

vs History	12
vs Industry	30

Median 5Y

5.8

Industry

12.3

More Details

8.7

EV/OCF

vs History	46
vs Industry	39

Median 5Y

8.6

Industry

More Details

EV/FCFF

vs History	37
vs Industry	32

Median 5Y

9.5

Industry

12.7

More Details

0.6

EV/IC

vs History	25
vs Industry	56

Median 5Y

0.6

Industry

0.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		Mirait One Corp F:5FO	1.2B EUR	0.4	14	7.3	11.6
FR		Vinci SA PAR:DG	57.6B EUR	0.8	12.5	6.3	9.2
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	36.6	21.1	25.1
IN		Larsen and Toubro Ltd F:LTO	56.9B EUR	2.1	37	21.3	25.3
US		Quanta Services Inc NYSE:PWR	49.8B USD	2.2	61.4	28	44.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	247.6B CNY	0.1	4.9	7.3	7.3
ES		Ferrovial SA MAD:FER	27.1B EUR	3.1	36	29.2	44.9
NL		Ferrovial SE AEX:FER	27.1B EUR	3.1	35.9	29.1	44.9
US		EMCOR Group Inc NYSE:EME	23.2B USD	1.6	25.1	16.1	17.8
CA		WSP Global Inc TSX:WSP	30.6B CAD	2	47.5	16.1	25.2
CN		China Railway Group Ltd SSE:601390	141.2B CNY	0.1	4.7	10.1	10.1

				Revenue Growth
JP		Mirait One Corp F:5FO	Average P/S: 1.6 0.4	15%
FR		Vinci SA PAR:DG	0.8	13%
IN		Larsen & Toubro Ltd NSE:LT	2.1	55%
IN		Larsen and Toubro Ltd F:LTO	2.1	55%
US		Quanta Services Inc NYSE:PWR	2.2	42%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%
ES		Ferrovial SA MAD:FER	3.1	14%
NL		Ferrovial SE AEX:FER	3.1	14%
US		EMCOR Group Inc NYSE:EME	1.6	35%
CA		WSP Global Inc TSX:WSP	2	5%
CN		China Railway Group Ltd SSE:601390	0.1	6%

				Earnings Growth
JP		Mirait One Corp F:5FO	Average P/E: 28.7 14	77%
FR		Vinci SA PAR:DG	12.5	20%
IN		Larsen & Toubro Ltd NSE:LT	36.6	84%
IN		Larsen and Toubro Ltd F:LTO	37	84%
US		Quanta Services Inc NYSE:PWR	61.4	132%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	4.9	8%
ES		Ferrovial SA MAD:FER	36	58%
NL		Ferrovial SE AEX:FER	35.9	64%
US		EMCOR Group Inc NYSE:EME	25.1	76%
CA		WSP Global Inc TSX:WSP	47.5	157%
CN		China Railway Group Ltd SSE:601390	4.7	1%

				EBITDA Growth
JP		Mirait One Corp F:5FO	Average EV/EBITDA: 17.5 7.3	77%
FR		Vinci SA PAR:DG	6.3	19%
IN		Larsen & Toubro Ltd NSE:LT	21.1	70%
IN		Larsen and Toubro Ltd F:LTO	21.3	70%
US		Quanta Services Inc NYSE:PWR	28	72%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.3	34%
ES		Ferrovial SA MAD:FER	29.2	68%
NL		Ferrovial SE AEX:FER	29.1	68%
US		EMCOR Group Inc NYSE:EME	16.1	60%
CA		WSP Global Inc TSX:WSP	16.1	42%
CN		China Railway Group Ltd SSE:601390	10.1	40%

				EBIT Growth
JP		Mirait One Corp F:5FO	Average EV/EBIT: 24.2 11.6	N/A
FR		Vinci SA PAR:DG	9.2	24%
IN		Larsen & Toubro Ltd NSE:LT	25.1	82%
IN		Larsen and Toubro Ltd F:LTO	25.3	82%
US		Quanta Services Inc NYSE:PWR	44.5	88%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.3	33%
ES		Ferrovial SA MAD:FER	44.9	113%
NL		Ferrovial SE AEX:FER	44.9	113%
US		EMCOR Group Inc NYSE:EME	17.8	18%
CA		WSP Global Inc TSX:WSP	25.2	63%
CN		China Railway Group Ltd SSE:601390	10.1	24%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Mirait One Corp
F:5FO

Relative Value

Valuation Multiples

Multiples Across Competitors

5FO Competitors Multiples
Mirait One Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	10.4 13.3
Price Target

Mirait One Corp F:5FO

Relative Value

Valuation Multiples

Multiples Across Competitors

5FO Competitors Multiples Mirait One Corp Competitors

See Also

Company

Help

Tools

Stocks

Mirait One Corp
F:5FO

5FO Competitors Multiples
Mirait One Corp Competitors