Maintel Holdings PLC
LSE:MAI

Watchlist Manager
Maintel Holdings PLC Logo
Maintel Holdings PLC
LSE:MAI
Watchlist
Price: 251 GBX
Market Cap: 36m GBX
Have any thoughts about
Maintel Holdings PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one MAI stock under the Base Case scenario is 433.71 GBX. Compared to the current market price of 251 GBX, Maintel Holdings PLC is Undervalued by 42%.

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.

MAI Relative Value
Base Case
433.71 GBX
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
50
vs Industry
79
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
7.4
Industry
16.1
Forward
9.2
More Details
2.7
P/OCF
P/OCF
Price to OCF
2.7
vs History
85
vs Industry
43
Median 3Y
5.9
Median 5Y
5.3
Industry
9.6
More Details
8.7
P/FCFE
P/FCFE
Price to FCFE
8.7
vs History
39
vs Industry
9
Median 3Y
3.3
Median 5Y
5.2
Industry
15.9
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
30
vs Industry
25
Median 3Y
1.9
Median 5Y
2
Industry
1.6
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
68
vs Industry
70
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
Forward
0.5
More Details
1.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.7
vs History
57
vs Industry
69
Median 3Y
1.6
Median 5Y
1.6
Industry
4.2
More Details
5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5
vs History
82
vs Industry
47
Median 3Y
5.6
Median 5Y
5.6
Industry
8.5
Forward
4.2
More Details
12.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.3
vs History
77
vs Industry
16
Median 3Y
17.3
Median 5Y
19.6
Industry
11.8
Forward
6.1
More Details
3.7
EV/OCF
EV/OCF
Enterprise Value to OCF
3.7
vs History
87
vs Industry
34
Median 3Y
10.1
Median 5Y
7.7
Industry
10.1
More Details
5.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
5.9
vs History
87
vs Industry
12
Median 3Y
24.2
Median 5Y
9.9
Industry
13.8
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
6
vs Industry
29
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
More Details

Multiples Across Competitors

MAI Competitors Multiples
Maintel Holdings PLC 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
UK
Maintel Holdings PLC
LSE:MAI
36m GBP 0.4 -14.2 5 12.3
US
Cintas Corp
NASDAQ:CTAS
75.5B USD 6.2 37.4 25.1 29.4
US
Copart Inc
NASDAQ:CPRT
56.2B USD 12.9 40.4 29.4 33.2
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.5 15.1 15.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
23.9B CAD 4 48.9 15.6 24.5
US
Aurora Innovation Inc
NASDAQ:AUR
12B USD 0 -15.1 -13.3 -12.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
631.9B INR 14.4 53.3 40.5 42.1
FR
Spie SA
PAR:SPIE
5B EUR 0.5 22.3 8 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.5 11.5 14.4
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth P/E to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average P/E: 33.9
Negative Multiple: -14.2 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
37.4
36%
1.1
US
Copart Inc
NASDAQ:CPRT
40.4
46%
0.9
AU
Brambles Ltd
ASX:BXB
21.5
36%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.9
342%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.1 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.3
63%
0.8
FR
Spie SA
PAR:SPIE
22.3
117%
0.2
US
I
IAA Inc
F:3NI
17.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average EV/EBITDA: 18.2
5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
25.1
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.4
45%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
114%
0.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.6
38%
0.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.3 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.5
50%
0.8
FR
Spie SA
PAR:SPIE
8
42%
0.2
US
I
IAA Inc
F:3NI
11.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average EV/EBIT: 22.9
12.3
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
29.4
33%
0.9
US
Copart Inc
NASDAQ:CPRT
33.2
46%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.5
44%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.9 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42.1
50%
0.8
FR
Spie SA
PAR:SPIE
13.6
59%
0.2
US
I
IAA Inc
F:3NI
14.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Summary
MAI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAI stock valuation using valuation multiples.
Wall Street Estimates
MAI 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
MAI 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 210,600+ 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.