Maintel Holdings PLC
LSE:MAI

Watchlist Manager
Maintel Holdings PLC Logo
Maintel Holdings PLC
LSE:MAI
Watchlist
Price: 135 GBX -6.9% Market Closed
Market Cap: £19.4m

Relative Value

The Relative Value of one MAI stock under the Base Case scenario is hidden GBX. Compared to the current market price of 135 GBX, Maintel Holdings PLC is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

MAI Competitors Multiples
Maintel Holdings PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Maintel Holdings PLC
LSE:MAI
19.4m GBP 0.2 -55.1 4.1 10.7
US
Cintas Corp
NASDAQ:CTAS
79.7B USD 7.4 42.1 27.4 33
US
Copart Inc
NASDAQ:CPRT
35B USD 7.5 22 15.4 17.3
AU
Brambles Ltd
ASX:BXB
32.9B AUD 3.4 24.3 17.7 17.7
US
RB Global Inc
F:J1F
16.9B EUR 4.3 49.3 18.8 27.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.1B CAD 4.2 48.8 18.6 27.2
FR
Spie SA
PAR:SPIE
8.7B EUR 0.9 43.4 10.9 18.1
US
Aurora Innovation Inc
NASDAQ:AUR
9.3B USD 3 102.3 -11.4 -9.2 -8.9
FR
Elis SA
PAR:ELIS
6.4B EUR 1.3 16.9 5.8 14.7
US
VSE Corp
NASDAQ:VSEC
6.7B USD 5.1 507.1 60 86.4
DK
Iss A/S
CSE:ISS
38.6B DKK 0.5 14.8 8.4 11.6
P/S Multiple
Revenue Growth P/S to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average P/S: 285.2
0.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.4
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.5
6%
1.3
AU
Brambles Ltd
ASX:BXB
3.4
6%
0.6
US
RB Global Inc
F:J1F
4.3
5%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.2
5%
0.8
FR
Spie SA
PAR:SPIE
0.9
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
3 102.3
515%
6
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
US
VSE Corp
NASDAQ:VSEC
5.1
14%
0.4
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
P/E Multiple
Earnings Growth PEG
UK
Maintel Holdings PLC
LSE:MAI
Average P/E: 85.4
Negative Multiple: -55.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
42.1
11%
3.8
US
Copart Inc
NASDAQ:CPRT
22
6%
3.7
AU
Brambles Ltd
ASX:BXB
24.3
10%
2.4
US
RB Global Inc
F:J1F
49.3
35%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.8
35%
1.4
FR
Spie SA
PAR:SPIE
43.4
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.4 N/A N/A
FR
Elis SA
PAR:ELIS
16.9
14%
1.2
US
VSE Corp
NASDAQ:VSEC
507.1
120%
4.2
DK
Iss A/S
CSE:ISS
14.8
11%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average EV/EBITDA: 18.7
4.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27.4
10%
2.7
US
Copart Inc
NASDAQ:CPRT
15.4
7%
2.2
AU
Brambles Ltd
ASX:BXB
17.7
27%
0.7
US
RB Global Inc
F:J1F
18.8
11%
1.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.6
11%
1.7
FR
Spie SA
PAR:SPIE
10.9
10%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.2 N/A N/A
FR
Elis SA
PAR:ELIS
5.8
6%
1
US
VSE Corp
NASDAQ:VSEC
60
26%
2.3
DK
Iss A/S
CSE:ISS
8.4
7%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average EV/EBIT: 26.4
10.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
33
11%
3
US
Copart Inc
NASDAQ:CPRT
17.3
7%
2.5
AU
Brambles Ltd
ASX:BXB
17.7
9%
2
US
RB Global Inc
F:J1F
27.4
9%
3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.2
9%
3
FR
Spie SA
PAR:SPIE
18.1
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.9 N/A N/A
FR
Elis SA
PAR:ELIS
14.7
10%
1.5
US
VSE Corp
NASDAQ:VSEC
86.4
24%
3.6
DK
Iss A/S
CSE:ISS
11.6
9%
1.3