A

Agilyx ASA
OSE:AGLX

Watchlist Manager
Agilyx ASA
OSE:AGLX
Watchlist
Price: 25.8 NOK 0.78% Market Closed
Market Cap: 2.8B NOK

Relative Value

The Relative Value of one AGLX stock under the Base Case scenario is 9.6 NOK. Compared to the current market price of 25.8 NOK, Agilyx ASA is Overvalued by 63%.

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.

AGLX Relative Value
Base Case
9.6 NOK
Overvaluation 63%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
2
Median 3Y
43.6
Median 5Y
22
Industry
1.1
Forward
17.7
vs History
22
vs Industry
56
Median 3Y
-11.4
Median 5Y
-15.5
Industry
14.7
Forward
-12.9
vs History
vs Industry
Median 3Y
-22.7
Median 5Y
-26.1
Industry
8.7
vs History
vs Industry
Median 3Y
-19.1
Median 5Y
-21.6
Industry
14.3
vs History
82
vs Industry
22
Median 3Y
3.1
Median 5Y
12.9
Industry
1.5
vs History
38
vs Industry
2
Median 3Y
42.2
Median 5Y
20.9
Industry
1.3
Forward
17.6
vs History
28
vs Industry
0
Median 3Y
511.8
Median 5Y
417.1
Industry
3.9
vs History
vs Industry
Median 3Y
-15.6
Median 5Y
-17.6
Industry
7.9
Forward
-26
vs History
vs Industry
Median 3Y
-15
Median 5Y
-17
Industry
11.2
Forward
-22.6
vs History
vs Industry
Median 3Y
-21.9
Median 5Y
-25.7
Industry
9.3
vs History
vs Industry
Median 3Y
-20.2
Median 5Y
-22.5
Industry
12.3
vs History
92
vs Industry
16
Median 3Y
26.3
Median 5Y
35.4
Industry
1

Multiples Across Competitors

AGLX Competitors Multiples
Agilyx ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Agilyx ASA
OSE:AGLX
2.8B NOK 42 3.1 -12.5 -12
US
Waste Management Inc
NYSE:WM
91.9B USD 4.2 33.4 17.9 27.5
US
Republic Services Inc
NYSE:RSG
75.7B USD 4.7 37 17.6 27.1
CA
Waste Connections Inc
TSX:WCN
70.3B CAD 5.6 81.6 20.5 34.2
US
Rollins Inc
NYSE:ROL
26.6B USD 7.8 56.9 34.9 41
US
Veralto Corp
NYSE:VLTO
22.2B USD 4.3 26.6 18.4 19.6
CA
GFL Environmental Inc
TSX:GFL
26.5B CAD 3.4 -33 17.8 78.2
US
Clean Harbors Inc
NYSE:CLH
11B USD 1.9 27.3 12.2 19.3
UK
Rentokil Initial PLC
LSE:RTO
8.3B GBP 1.5 27 9.4 16.8
US
Stericycle Inc
NASDAQ:SRCL
8.1B USD 3.1 225.8 21.9 43.2
US
Tetra Tech Inc
NASDAQ:TTEK
8B USD 1.8 30.7 14.2 16.1
P/E Multiple
Earnings Growth PEG
NO
A
Agilyx ASA
OSE:AGLX
Average P/E: 55
3.1
N/A N/A
US
Waste Management Inc
NYSE:WM
33.4
13%
2.6
US
Republic Services Inc
NYSE:RSG
37
9%
4.1
CA
Waste Connections Inc
TSX:WCN
81.6
44%
1.9
US
Rollins Inc
NYSE:ROL
56.9
14%
4.1
US
Veralto Corp
NYSE:VLTO
26.6
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -33 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
27.3
12%
2.3
UK
Rentokil Initial PLC
LSE:RTO
27
-23%
N/A
US
Stericycle Inc
NASDAQ:SRCL
225.8
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
30.7
14%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
A
Agilyx ASA
OSE:AGLX
Average EV/EBITDA: 18.5
Negative Multiple: -12.5
N/A N/A
US
Waste Management Inc
NYSE:WM
17.9
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.5
10%
2.1
US
Rollins Inc
NYSE:ROL
34.9
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.4
7%
2.6
CA
GFL Environmental Inc
TSX:GFL
17.8
5%
3.6
US
Clean Harbors Inc
NYSE:CLH
12.2
10%
1.2
UK
Rentokil Initial PLC
LSE:RTO
9.4
9%
1
US
Stericycle Inc
NASDAQ:SRCL
21.9
9%
2.4
US
Tetra Tech Inc
NASDAQ:TTEK
14.2
7%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
A
Agilyx ASA
OSE:AGLX
Average EV/EBIT: 32.3
Negative Multiple: -12
N/A N/A
US
Waste Management Inc
NYSE:WM
27.5
13%
2.1
US
Republic Services Inc
NYSE:RSG
27.1
7%
3.9
CA
Waste Connections Inc
TSX:WCN
34.2
13%
2.6
US
Rollins Inc
NYSE:ROL
41
13%
3.2
US
Veralto Corp
NYSE:VLTO
19.6
8%
2.5
CA
GFL Environmental Inc
TSX:GFL
78.2
36%
2.2
US
Clean Harbors Inc
NYSE:CLH
19.3
11%
1.8
UK
Rentokil Initial PLC
LSE:RTO
16.8
21%
0.8
US
Stericycle Inc
NASDAQ:SRCL
43.2
22%
2
US
Tetra Tech Inc
NASDAQ:TTEK
16.1
10%
1.6