P

Pryme NV
OSE:PRYME

Watchlist Manager
Pryme NV
OSE:PRYME
Watchlist
Price: 5.2 NOK 1.56% Market Closed
Market Cap: 77.4m NOK

Relative Value

The Relative Value of one PRYME stock under the Base Case scenario is 116.19 NOK. Compared to the current market price of 5.2 NOK, Pryme NV is Undervalued by 96%.

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.

PRYME Relative Value
Base Case
116.19 NOK
Undervaluation 96%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
27
vs Industry
0
Median 3Y
0
Median 5Y
0
Industry
1.2
Forward
0.2
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-5.4
Industry
16.8
Forward
-0.6
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-8
Industry
10.1
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-1.9
Industry
16.6
vs History
49
vs Industry
83
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
vs History
27
vs Industry
0
Median 3Y
0
Median 5Y
0
Industry
1.5
Forward
0.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.3
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-6.3
Industry
8.7
Forward
-5.4
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-5.6
Industry
12.7
Forward
-2.6
vs History
vs Industry
Median 3Y
-3
Median 5Y
-7.4
Industry
10.8
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-2.3
Industry
15
vs History
57
vs Industry
79
Median 3Y
0.8
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

PRYME Competitors Multiples
Pryme NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Pryme NV
OSE:PRYME
77.4m NOK 18.3 -0.2 -0.3 -0.3
US
Waste Management Inc
NYSE:WM
89.4B USD 3.6 34.8 15.7 25.6
US
Republic Services Inc
NYSE:RSG
66.5B USD 4 31.5 15.1 23.7
CA
Waste Connections Inc
TSX:WCN
62.3B CAD 4.9 73.1 17.9 30.3
US
Rollins Inc
NYSE:ROL
29.3B USD 7.9 56.7 35.3 41.4
US
Veralto Corp
NYSE:VLTO
25.2B USD 4.6 27.5 18.9 20
CA
GFL Environmental Inc
TSX:GFL
21.4B CAD 3.1 6 15.9 66.8
UK
Rentokil Initial PLC
LSE:RTO
11.3B GBP 1.6 33.6 11.2 20.9
US
Clean Harbors Inc
NYSE:CLH
12.7B USD 2.1 32.7 13.3 22.4
US
Tetra Tech Inc
NASDAQ:TTEK
8.9B USD 1.9 35.8 14.1 15.4
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
57.2B CNY 12.5 15 785.3 816.6 816.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
P
Pryme NV
OSE:PRYME
Average EV/EBITDA: 97.4
Negative Multiple: -0.3
N/A N/A
US
Waste Management Inc
NYSE:WM
15.7
12%
1.3
US
Republic Services Inc
NYSE:RSG
15.1
6%
2.5
CA
Waste Connections Inc
TSX:WCN
17.9
8%
2.2
US
Rollins Inc
NYSE:ROL
35.3
12%
2.9
US
Veralto Corp
NYSE:VLTO
18.9
8%
2.4
CA
GFL Environmental Inc
TSX:GFL
15.9
6%
2.7
UK
Rentokil Initial PLC
LSE:RTO
11.2
6%
1.9
US
Clean Harbors Inc
NYSE:CLH
13.3
8%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
14.1
4%
3.5
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
816.6
47%
17.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
P
Pryme NV
OSE:PRYME
Average EV/EBIT: 108.3
Negative Multiple: -0.3
N/A N/A
US
Waste Management Inc
NYSE:WM
25.6
13%
2
US
Republic Services Inc
NYSE:RSG
23.7
6%
3.9
CA
Waste Connections Inc
TSX:WCN
30.3
10%
3
US
Rollins Inc
NYSE:ROL
41.4
13%
3.2
US
Veralto Corp
NYSE:VLTO
20
9%
2.2
CA
GFL Environmental Inc
TSX:GFL
66.8
29%
2.3
UK
Rentokil Initial PLC
LSE:RTO
20.9
12%
1.7
US
Clean Harbors Inc
NYSE:CLH
22.4
6%
3.7
US
Tetra Tech Inc
NASDAQ:TTEK
15.4
5%
3.1
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
816.6
N/A N/A