Mitie Group PLC
LSE:MTO

Watchlist Manager
Mitie Group PLC Logo
Mitie Group PLC
LSE:MTO
Watchlist
Price: 139.06 GBX 1.06%
Market Cap: 1.7B GBX

Relative Value

The Relative Value of one MTO stock under the Base Case scenario is 196.36 GBX. Compared to the current market price of 139.06 GBX, Mitie Group PLC is Undervalued by 29%.

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.

MTO Relative Value
Base Case
196.36 GBX
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
81
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.3
vs History
38
vs Industry
39
Median 3Y
14
Median 5Y
13.8
Industry
15.1
Forward
12
vs History
38
vs Industry
41
Median 3Y
8.2
Median 5Y
8.2
Industry
8.8
vs History
19
vs Industry
31
Median 3Y
12.9
Median 5Y
5.7
Industry
14.9
vs History
7
vs Industry
15
Median 3Y
3.2
Median 5Y
2.8
Industry
1.5
vs History
4
vs Industry
77
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
Forward
0.4
vs History
4
vs Industry
48
Median 3Y
3
Median 5Y
2.8
Industry
4
vs History
12
vs Industry
48
Median 3Y
5.3
Median 5Y
5.3
Industry
8
Forward
6.2
vs History
15
vs Industry
47
Median 3Y
7.7
Median 5Y
7.7
Industry
11.5
Forward
8.1
vs History
38
vs Industry
40
Median 3Y
8.1
Median 5Y
8.2
Industry
9.6
vs History
47
vs Industry
35
Median 3Y
9.2
Median 5Y
9.3
Industry
12.6
vs History
0
vs Industry
23
Median 3Y
1
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

MTO Competitors Multiples
Mitie Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Mitie Group PLC
LSE:MTO
1.8B GBP 0.4 14.9 6.2 9
US
Waste Management Inc
NYSE:WM
91.3B USD 4.1 33.3 17.7 27.3
US
Republic Services Inc
NYSE:RSG
75.1B USD 4.7 36.8 17.4 27
CA
Waste Connections Inc
TSX:WCN
70.4B CAD 5.7 82.2 20.5 34.4
US
Rollins Inc
NYSE:ROL
26.9B USD 7.9 57.6 35.3 41.3
US
Veralto Corp
NYSE:VLTO
22.7B USD 4.4 27.2 18.8 20
CA
GFL Environmental Inc
TSX:GFL
26.6B CAD 3.4 -33.1 17.7 78.4
US
Clean Harbors Inc
NYSE:CLH
11.4B USD 1.9 28.4 12.5 20
UK
Rentokil Initial PLC
LSE:RTO
8.7B GBP 1.6 28.3 8.9 14.7
US
Tetra Tech Inc
NASDAQ:TTEK
8.4B USD 1.9 32.6 15 17
US
Stericycle Inc
NASDAQ:SRCL
8B USD 3 221.4 21.5 42.4
P/E Multiple
Earnings Growth PEG
UK
Mitie Group PLC
LSE:MTO
Average P/E: 56.3
14.9
14%
1.1
US
Waste Management Inc
NYSE:WM
33.3
13%
2.6
US
Republic Services Inc
NYSE:RSG
36.8
9%
4.1
CA
Waste Connections Inc
TSX:WCN
82.2
43%
1.9
US
Rollins Inc
NYSE:ROL
57.6
14%
4.1
US
Veralto Corp
NYSE:VLTO
27.2
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -33.1 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
28.4
14%
2
UK
Rentokil Initial PLC
LSE:RTO
28.3
-24%
N/A
US
Tetra Tech Inc
NASDAQ:TTEK
32.6
14%
2.3
US
Stericycle Inc
NASDAQ:SRCL
221.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Mitie Group PLC
LSE:MTO
Average EV/EBITDA: 17.4
6.2
7%
0.9
US
Waste Management Inc
NYSE:WM
17.7
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.4
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.5
10%
2
US
Rollins Inc
NYSE:ROL
35.3
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.8
7%
2.7
CA
GFL Environmental Inc
TSX:GFL
17.7
5%
3.5
US
Clean Harbors Inc
NYSE:CLH
12.5
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.9
5%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
15
7%
2.1
US
Stericycle Inc
NASDAQ:SRCL
21.5
9%
2.4