React Group PLC
LSE:REAT

Watchlist Manager
React Group PLC Logo
React Group PLC
LSE:REAT
Watchlist
Price: 88 GBX 1.73% Market Closed
Market Cap: 20.8m GBX
Have any thoughts about
React Group PLC?
Write Note

Relative Value

REAT doesn't have a meaningful market cap.

The Relative Value of one REAT stock under the Base Case scenario is 189.93 GBX. Compared to the current market price of 88 GBX, React Group PLC is Undervalued by 54%.

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.

REAT Relative Value
Base Case
189.93 GBX
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
56
Median 3Y
1
Median 5Y
1.2
Industry
1.2
Forward
1
vs History
4
vs Industry
6
Median 3Y
65.3
Median 5Y
65.3
Industry
16.2
Forward
13
vs History
49
vs Industry
49
Median 3Y
7.1
Median 5Y
7.7
Industry
9.5
vs History
49
vs Industry
43
Median 3Y
8.1
Median 5Y
9.1
Industry
15.9
vs History
58
vs Industry
34
Median 3Y
2.1
Median 5Y
4.6
Industry
1.5
vs History
42
vs Industry
59
Median 3Y
0.9
Median 5Y
1.2
Industry
1.4
Forward
0.9
vs History
41
vs Industry
55
Median 3Y
3.5
Median 5Y
5
Industry
4.2
vs History
49
vs Industry
41
Median 3Y
12.1
Median 5Y
21.2
Industry
8.6
Forward
8
vs History
26
vs Industry
11
Median 3Y
38.9
Median 5Y
47.2
Industry
11.9
Forward
9
vs History
49
vs Industry
49
Median 3Y
6.9
Median 5Y
7.2
Industry
10.2
vs History
49
vs Industry
43
Median 3Y
7.3
Median 5Y
7.7
Industry
13.9
vs History
63
vs Industry
29
Median 3Y
1.8
Median 5Y
3.9
Industry
1.1

Multiples Across Competitors

REAT Competitors Multiples
React Group 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
React Group PLC
LSE:REAT
20.8m GBP 1 93.3 8.6 39.9
US
Waste Management Inc
NYSE:WM
81.3B USD 3.8 30.8 15.2 22.8
US
Republic Services Inc
NYSE:RSG
63.3B USD 4 32.3 15.7 24.1
CA
Waste Connections Inc
TSX:WCN
63.9B CAD 5.1 47.3 18.8 30.9
US
Veralto Corp
NYSE:VLTO
25B USD 4.9 31 20.8 22.2
US
Rollins Inc
NYSE:ROL
22.3B USD 6.7 47.3 30 35
CA
GFL Environmental Inc
TSX:GFL
24.3B CAD 3.1 -36 17.3 92.3
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.8 13.6 21.5
UK
Rentokil Initial PLC
LSE:RTO
9.8B GBP 1.8 24.9 9.9 16.6
US
Tetra Tech Inc
NASDAQ:TTEK
10.6B USD 2.5 31.8 19.2 22
US
Stericycle Inc
NASDAQ:SRCL
6.9B USD 2.6 192.3 19.1 37.7
P/E Multiple
Earnings Growth PEG
UK
React Group PLC
LSE:REAT
Average P/E: 56.1
93.3
264%
0.4
US
Waste Management Inc
NYSE:WM
30.8
17%
1.8
US
Republic Services Inc
NYSE:RSG
32.3
12%
2.7
CA
Waste Connections Inc
TSX:WCN
47.3
28%
1.7
US
Veralto Corp
NYSE:VLTO
31
7%
4.4
US
Rollins Inc
NYSE:ROL
47.3
12%
3.9
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -36 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
29.8
11%
2.7
UK
Rentokil Initial PLC
LSE:RTO
24.9
20%
1.2
US
Tetra Tech Inc
NASDAQ:TTEK
31.8
16%
2
US
Stericycle Inc
NASDAQ:SRCL
192.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
React Group PLC
LSE:REAT
Average EV/EBITDA: 17.1
8.6
19%
0.5
US
Waste Management Inc
NYSE:WM
15.2
11%
1.4
US
Republic Services Inc
NYSE:RSG
15.7
9%
1.7
CA
Waste Connections Inc
TSX:WCN
18.8
12%
1.6
US
Veralto Corp
NYSE:VLTO
20.8
8%
2.6
US
Rollins Inc
NYSE:ROL
30
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.3
15%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.6
11%
1.2
UK
Rentokil Initial PLC
LSE:RTO
9.9
3%
3.3
US
Tetra Tech Inc
NASDAQ:TTEK
19.2
12%
1.6
US
Stericycle Inc
NASDAQ:SRCL
19.1
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
React Group PLC
LSE:REAT
Average EV/EBIT: 33.2
39.9
121%
0.3
US
Waste Management Inc
NYSE:WM
22.8
13%
1.8
US
Republic Services Inc
NYSE:RSG
24.1
9%
2.7
CA
Waste Connections Inc
TSX:WCN
30.9
14%
2.2
US
Veralto Corp
NYSE:VLTO
22.2
9%
2.5
US
Rollins Inc
NYSE:ROL
35
13%
2.7
CA
GFL Environmental Inc
TSX:GFL
92.3
49%
1.9
US
Clean Harbors Inc
NYSE:CLH
21.5
12%
1.8
UK
Rentokil Initial PLC
LSE:RTO
16.6
10%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
22
15%
1.5
US
Stericycle Inc
NASDAQ:SRCL
37.7
22%
1.7