K

Karbon-X Corp
OTC:KARX

Watchlist Manager
Karbon-X Corp
OTC:KARX
Watchlist
Price: 1.5 USD Market Closed
Market Cap: 75.1m USD
Have any thoughts about
Karbon-X Corp?
Write Note

Relative Value

The Relative Value of one KARX stock under the Base Case scenario is 0.03 USD. Compared to the current market price of 1.5 USD, Karbon-X Corp is Overvalued by 98%.

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.

KARX Relative Value
Base Case
0.03 USD
Overvaluation 98%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
Median 3Y
256.5
Median 5Y
256.5
Industry
1.2
vs History
vs Industry
Median 3Y
-19.5
Median 5Y
-19.5
Industry
16.2
vs History
vs Industry
Median 3Y
-45.5
Median 5Y
-45.5
Industry
9.5
vs History
vs Industry
Median 3Y
-47.9
Median 5Y
-47.9
Industry
15.9
vs History
0
vs Industry
Median 3Y
97.3
Median 5Y
97.3
Industry
1.5
vs History
0
vs Industry
Median 3Y
256.3
Median 5Y
256.3
Industry
1.4
vs History
0
vs Industry
Median 3Y
1 377.6
Median 5Y
1 377.6
Industry
4.2
vs History
vs Industry
Median 3Y
-28.7
Median 5Y
-28.7
Industry
8.6
vs History
vs Industry
Median 3Y
-28.7
Median 5Y
-28.7
Industry
11.9
vs History
vs Industry
Median 3Y
-45.5
Median 5Y
-45.5
Industry
10.2
vs History
vs Industry
Median 3Y
-43.6
Median 5Y
-43.6
Industry
13.9
vs History
0
vs Industry
Median 3Y
90.3
Median 5Y
90.3
Industry
1.1

Multiples Across Competitors

KARX Competitors Multiples
Karbon-X Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Karbon-X Corp
OTC:KARX
75.1m USD 256.5 -19.5 -28.7 -28.7
US
Waste Management Inc
NYSE:WM
80.9B USD 3.8 30.6 15.1 22.7
US
Republic Services Inc
NYSE:RSG
63B USD 4 32 15.7 24
CA
Waste Connections Inc
TSX:WCN
63.7B CAD 5.1 46.9 18.7 30.7
US
Veralto Corp
NYSE:VLTO
24.9B USD 4.9 30.9 20.8 22.2
US
Rollins Inc
NYSE:ROL
22.4B USD 6.8 47.6 30.1 35.2
CA
GFL Environmental Inc
TSX:GFL
25.4B CAD 3.3 -37.5 17.9 95.2
US
Clean Harbors Inc
NYSE:CLH
12.5B USD 2.2 30 13.7 21.6
UK
Rentokil Initial PLC
LSE:RTO
10B GBP 1.8 25.4 10 16.9
US
Tetra Tech Inc
NASDAQ:TTEK
10.8B USD 2.5 32.3 19.5 22.3
US
Stericycle Inc
NASDAQ:SRCL
6.8B USD 2.6 190.2 18.9 37.3
P/E Multiple
Earnings Growth PEG
CA
K
Karbon-X Corp
OTC:KARX
Average P/E: 51.8
Negative Multiple: -19.5
N/A N/A
US
Waste Management Inc
NYSE:WM
30.6
17%
1.8
US
Republic Services Inc
NYSE:RSG
32
12%
2.7
CA
Waste Connections Inc
TSX:WCN
46.9
28%
1.7
US
Veralto Corp
NYSE:VLTO
30.9
7%
4.4
US
Rollins Inc
NYSE:ROL
47.6
12%
4
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -37.5 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
30
11%
2.7
UK
Rentokil Initial PLC
LSE:RTO
25.4
20%
1.3
US
Tetra Tech Inc
NASDAQ:TTEK
32.3
16%
2
US
Stericycle Inc
NASDAQ:SRCL
190.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
K
Karbon-X Corp
OTC:KARX
Average EV/EBITDA: 18
Negative Multiple: -28.7
N/A N/A
US
Waste Management Inc
NYSE:WM
15.1
11%
1.4
US
Republic Services Inc
NYSE:RSG
15.7
9%
1.7
CA
Waste Connections Inc
TSX:WCN
18.7
12%
1.6
US
Veralto Corp
NYSE:VLTO
20.8
8%
2.6
US
Rollins Inc
NYSE:ROL
30.1
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.9
15%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.7
11%
1.2
UK
Rentokil Initial PLC
LSE:RTO
10
3%
3.3
US
Tetra Tech Inc
NASDAQ:TTEK
19.5
12%
1.6
US
Stericycle Inc
NASDAQ:SRCL
18.9
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
K
Karbon-X Corp
OTC:KARX
Average EV/EBIT: 32.8
Negative Multiple: -28.7
N/A N/A
US
Waste Management Inc
NYSE:WM
22.7
13%
1.7
US
Republic Services Inc
NYSE:RSG
24
9%
2.7
CA
Waste Connections Inc
TSX:WCN
30.7
14%
2.2
US
Veralto Corp
NYSE:VLTO
22.2
9%
2.5
US
Rollins Inc
NYSE:ROL
35.2
13%
2.7
CA
GFL Environmental Inc
TSX:GFL
95.2
49%
1.9
US
Clean Harbors Inc
NYSE:CLH
21.6
12%
1.8
UK
Rentokil Initial PLC
LSE:RTO
16.9
10%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
22.3
15%
1.5
US
Stericycle Inc
NASDAQ:SRCL
37.3
22%
1.7