Renewi PLC
LSE:RWI

Watchlist Manager
Renewi PLC Logo
Renewi PLC
LSE:RWI
Watchlist
Price: 797 GBX -0.99% Market Closed
Market Cap: 642.1m GBX
Have any thoughts about
Renewi PLC?
Write Note

Relative Value

The Relative Value of one RWI stock under the Base Case scenario is 2 421.95 GBX. Compared to the current market price of 797 GBX, Renewi PLC is Undervalued by 67%.

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.

RWI Relative Value
Base Case
2 421.95 GBX
Undervaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
76
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0
vs History
vs Industry
37
Median 3Y
7.7
Median 5Y
6.5
Industry
16.2
Forward
0.1
vs History
23
vs Industry
57
Median 3Y
3.4
Median 5Y
2.9
Industry
9.5
vs History
36
vs Industry
29
Median 3Y
13
Median 5Y
7.3
Industry
15.9
vs History
31
vs Industry
28
Median 3Y
1.8
Median 5Y
1.8
Industry
1.5
vs History
84
vs Industry
3
Median 3Y
30.2
Median 5Y
34.3
Industry
1.4
Forward
0.3
vs History
93
vs Industry
1
Median 3Y
158.2
Median 5Y
177.7
Industry
4.2
vs History
84
vs Industry
1
Median 3Y
219.4
Median 5Y
237.8
Industry
8.6
Forward
2
vs History
55
vs Industry
0
Median 3Y
474
Median 5Y
475.7
Industry
11.9
Forward
4.1
vs History
65
vs Industry
1
Median 3Y
298.3
Median 5Y
312.6
Industry
10.2
vs History
46
vs Industry
0
Median 3Y
726.2
Median 5Y
723.5
Industry
13.9
vs History
93
vs Industry
0
Median 3Y
37.3
Median 5Y
41.4
Industry
1.1

Multiples Across Competitors

RWI Competitors Multiples
Renewi 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
Renewi PLC
LSE:RWI
642m GBP 0.5 -22.7 207.6 476.9
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
Renewi PLC
LSE:RWI
Average P/E: 52
Negative Multiple: -22.7
N/A N/A
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
Renewi PLC
LSE:RWI
Average EV/EBITDA: 35.2
207.6
8%
25.9
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
Renewi PLC
LSE:RWI
Average EV/EBIT: 72.9
476.9
13%
36.7
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