E

Ecopro HN Co Ltd
KOSDAQ:383310

Watchlist Manager
Ecopro HN Co Ltd
KOSDAQ:383310
Watchlist
Price: 32 700 KRW -7.1% Market Closed
Market Cap: 647.4B KRW
Have any thoughts about
Ecopro HN Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Ecopro HN Co Ltd stock under the Base Case scenario is 25 742.24 KRW. Compared to the current market price of 32 700 KRW, Ecopro HN Co Ltd is Overvalued by 21%.

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.

Relative Value
Base Case
25 742.24 KRW
Overvaluation 21%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

3.1
P/S
P/S
Price to Sales
3.1
vs History
68
vs Industry
15
Median 3Y
4.9
Median 5Y
4.7
Industry
1.2
Forward
2.6
More Details
25.8
P/E
P/E
Price to Earnings
25.8
vs History
52
vs Industry
17
Median 3Y
34.4
Median 5Y
33.3
Industry
16.1
Forward
19.3
More Details
19.7
P/OCF
P/OCF
Price to OCF
19.7
vs History
61
vs Industry
21
Median 3Y
42.1
Median 5Y
31.4
Industry
9.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
18
Median 3Y
-123.3
Median 5Y
-135.4
Industry
15.9
More Details
5.8
P/B
P/B
Price to Book Value
5.8
vs History
93
vs Industry
5
Median 3Y
12.5
Median 5Y
12.5
Industry
1.6
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
68
vs Industry
17
Median 3Y
5
Median 5Y
5
Industry
1.4
Forward
2.8
More Details
11.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.4
vs History
59
vs Industry
15
Median 3Y
15.6
Median 5Y
15.4
Industry
4.2
More Details
20.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
20.1
vs History
47
vs Industry
13
Median 3Y
26.2
Median 5Y
24.4
Industry
8.5
Forward
16.3
More Details
24
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
24
vs History
43
vs Industry
14
Median 3Y
28.7
Median 5Y
27.9
Industry
11.8
Forward
20.5
More Details
21.5
EV/OCF
EV/OCF
Enterprise Value to OCF
21.5
vs History
61
vs Industry
22
Median 3Y
43
Median 5Y
33.3
Industry
10.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
9
Median 3Y
-71.8
Median 5Y
-81
Industry
13.8
More Details
3.2
EV/IC
EV/IC
Enterprise Value to IC
3.2
vs History
93
vs Industry
8
Median 3Y
7.5
Median 5Y
7.5
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Ecopro HN Co 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
KR
Ecopro HN Co Ltd
KOSDAQ:383310
647.4B KRW 3.1 25.8 20.1 24
US
Waste Management Inc
NYSE:WM
82.6B USD 3.9 31.3 15.4 23.1
US
Republic Services Inc
NYSE:RSG
63.8B USD 4 32.4 15.8 24.3
CA
Waste Connections Inc
TSX:WCN
64.6B CAD 5.2 47.8 19 31.2
US
Veralto Corp
NYSE:VLTO
25.8B USD 5 32 21.4 22.9
US
Rollins Inc
NYSE:ROL
22.7B USD 6.9 48.4 30.6 35.7
CA
GFL Environmental Inc
TSX:GFL
25.4B CAD 3.3 -37.5 17.9 95.2
UK
Rentokil Initial PLC
LSE:RTO
10.1B GBP 1.9 25.7 10.1 17.1
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.8 13.6 21.5
US
Tetra Tech Inc
NASDAQ:TTEK
10.8B USD 2.5 32.3 19.5 22.3
US
Casella Waste Systems Inc
NASDAQ:CWST
6.7B USD 4.5 979.6 22.1 69.8
P/E Multiple
Earnings Growth P/E to Growth
KR
E
Ecopro HN Co Ltd
KOSDAQ:383310
Average P/E: 128.5
25.8
N/A N/A
US
Waste Management Inc
NYSE:WM
31.3
60%
0.5
US
Republic Services Inc
NYSE:RSG
32.4
39%
0.8
CA
Waste Connections Inc
TSX:WCN
47.8
109%
0.4
US
Veralto Corp
NYSE:VLTO
32
23%
1.4
US
Rollins Inc
NYSE:ROL
48.4
41%
1.2
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -37.5 N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
25.7
72%
0.4
US
Clean Harbors Inc
NYSE:CLH
29.8
37%
0.8
US
Tetra Tech Inc
NASDAQ:TTEK
32.3
58%
0.6
US
Casella Waste Systems Inc
NASDAQ:CWST
979.6
258%
3.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
E
Ecopro HN Co Ltd
KOSDAQ:383310
Average EV/EBITDA: 18.7
20.1
N/A N/A
US
Waste Management Inc
NYSE:WM
15.4
38%
0.4
US
Republic Services Inc
NYSE:RSG
15.8
28%
0.6
CA
Waste Connections Inc
TSX:WCN
19
40%
0.5
US
Veralto Corp
NYSE:VLTO
21.4
24%
0.9
US
Rollins Inc
NYSE:ROL
30.6
40%
0.8
CA
GFL Environmental Inc
TSX:GFL
17.9
53%
0.3
UK
Rentokil Initial PLC
LSE:RTO
10.1
8%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.6
36%
0.4
US
Tetra Tech Inc
NASDAQ:TTEK
19.5
42%
0.5
US
Casella Waste Systems Inc
NASDAQ:CWST
22.1
65%
0.3

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 210,300+ 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

© 2024 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.