Vinci SA (PAR:DG)

Watchlist Manager

Watchlist

Price: 98.24 EUR 0.27%

Market Cap: 56.3B EUR

Have any thoughts about
Vinci SA?

Write Note

Section:

Relative Value

The Relative Value of one DG stock under the Base Case scenario is 163.3 EUR. Compared to the current market price of 98.24 EUR, Vinci SA is Undervalued by 40%.

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.

What is Relative Valuation?

How is Relative Value calculated?

DG Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.8

P/S

vs History	92
vs Industry	43

Median 5Y

0.9

Industry

0.8

Forward

0.8

More Details

12.2

P/E

vs History	92
vs Industry	40

Median 5Y

14.3

Industry

15.3

Forward

11.7

More Details

4.9

P/OCF

vs History	96
vs Industry	43

Median 5Y

6.2

Industry

8.9

More Details

7.8

P/FCFE

vs History	88
vs Industry	34

Median 5Y

11.3

Industry

13.1

More Details

P/B

vs History	87
vs Industry	21

Median 5Y

2.2

Industry

1.2

More Details

1.1

EV/S

vs History	96
vs Industry	40

Median 5Y

1.2

Industry

Forward

More Details

1.4

EV/GP

vs History	98
vs Industry	76

Median 5Y

1.6

Industry

5.2

More Details

6.2

EV/EBITDA

vs History	98
vs Industry	50

Median 5Y

7.6

Industry

9.7

Forward

5.9

More Details

9.1

EV/EBIT

vs History	98
vs Industry	43

Median 5Y

11.7

Industry

12.4

Forward

8.4

More Details

6.6

EV/OCF

vs History	98
vs Industry	40

Median 5Y

8.4

Industry

10.1

More Details

10.2

EV/FCFF

vs History	98
vs Industry	32

Median 5Y

12.4

Industry

12.6

More Details

0.8

EV/IC

vs History	93
vs Industry	42

Median 5Y

0.9

Industry

0.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
FR		Vinci SA PAR:DG	56.2B EUR	0.8	12.2	6.2	9.1
IN		Larsen and Toubro Ltd F:LTO	56.9B EUR	2.1	37.3	21.5	25.5
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	37	21.3	25.3
US		Quanta Services Inc NYSE:PWR	47.6B USD	2.1	58.7	26.9	42.7
CN	C	China State Construction Engineering Corp Ltd SSE:601668	249.7B CNY	0.1	5	7.4	7.4
NL		Ferrovial SE AEX:FER	29.2B EUR	3.3	38.6	30.9	47.5
ES		Ferrovial SA MAD:FER	29.1B EUR	3.3	38.5	30.8	47.4
CA		WSP Global Inc TSX:WSP	31.3B CAD	2.1	48.7	16.5	25.7
US		EMCOR Group Inc NYSE:EME	21.3B USD	1.5	22.9	14.7	16.3
CN		China Railway Group Ltd SSE:601390	140.8B CNY	0.1	4.9	10.7	10.7
CN		China Railway Construction Corp Ltd SSE:601186	126.6B CNY	0.1	6.4	9.6	9.6

				Revenue Growth	P/S to Growth
FR		Vinci SA PAR:DG	Average P/S: 1.6 0.8	13%	0.1
IN		Larsen and Toubro Ltd F:LTO	2.1	56%	0
IN		Larsen & Toubro Ltd NSE:LT	2.1	56%	0
US		Quanta Services Inc NYSE:PWR	2.1	42%	0
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%	0
NL		Ferrovial SE AEX:FER	3.3	14%	0.2
ES		Ferrovial SA MAD:FER	3.3	14%	0.2
CA		WSP Global Inc TSX:WSP	2.1	6%	0.3
US		EMCOR Group Inc NYSE:EME	1.5	33%	0
CN		China Railway Group Ltd SSE:601390	0.1	6%	0
CN		China Railway Construction Corp Ltd SSE:601186	0.1	7%	0

				Earnings Growth	P/E to Growth
FR		Vinci SA PAR:DG	Average P/E: 28.2 12.2	20%	0.6
IN		Larsen and Toubro Ltd F:LTO	37.3	82%	0.5
IN		Larsen & Toubro Ltd NSE:LT	37	82%	0.5
US		Quanta Services Inc NYSE:PWR	58.7	134%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	5	8%	0.6
NL		Ferrovial SE AEX:FER	38.6	64%	0.6
ES		Ferrovial SA MAD:FER	38.5	64%	0.6
CA		WSP Global Inc TSX:WSP	48.7	157%	0.3
US		EMCOR Group Inc NYSE:EME	22.9	79%	0.3
CN		China Railway Group Ltd SSE:601390	4.9	1%	7.2
CN		China Railway Construction Corp Ltd SSE:601186	6.4	20%	0.3

				EBITDA Growth	EV/EBITDA to Growth
FR		Vinci SA PAR:DG	Average EV/EBITDA: 17.8 6.2	19%	0.3
IN		Larsen and Toubro Ltd F:LTO	21.5	71%	0.3
IN		Larsen & Toubro Ltd NSE:LT	21.3	71%	0.3
US		Quanta Services Inc NYSE:PWR	26.9	72%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	34%	0.2
NL		Ferrovial SE AEX:FER	30.9	68%	0.5
ES		Ferrovial SA MAD:FER	30.8	68%	0.5
CA		WSP Global Inc TSX:WSP	16.5	42%	0.4
US		EMCOR Group Inc NYSE:EME	14.7	60%	0.2
CN		China Railway Group Ltd SSE:601390	10.7	40%	0.3
CN		China Railway Construction Corp Ltd SSE:601186	9.6	44%	0.2

				EBIT Growth	EV/EBIT to Growth
FR		Vinci SA PAR:DG	Average EV/EBIT: 24.3 9.1	25%	0.4
IN		Larsen and Toubro Ltd F:LTO	25.5	79%	0.3
IN		Larsen & Toubro Ltd NSE:LT	25.3	79%	0.3
US		Quanta Services Inc NYSE:PWR	42.7	84%	0.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	22%	0.3
NL		Ferrovial SE AEX:FER	47.5	106%	0.4
ES		Ferrovial SA MAD:FER	47.4	106%	0.4
CA		WSP Global Inc TSX:WSP	25.7	69%	0.4
US		EMCOR Group Inc NYSE:EME	16.3	56%	0.3
CN		China Railway Group Ltd SSE:601390	10.7	15%	0.7
CN		China Railway Construction Corp Ltd SSE:601186	9.6	-2%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.29 USD -0.33%
	Mohawk Industries Inc NYSE:MHK	119.65 USD 0.41%
	Ardmore Shipping Corp NYSE:ASC	11.75 USD 3.89%
	ASGN Inc NYSE:ASGN	83.15 USD -0.86%
	Skyworks Solutions Inc NASDAQ:SWKS	89.85 USD 1.24%
	Weatherford International PLC NASDAQ:WFRD	68.225 USD 1.68%

	Johnson & Johnson NYSE:JNJ	144.585 USD 0.08%
	Bank of America Corp NYSE:BAC	43.5999 USD -1.29%
	Mastercard Inc NYSE:MA	526.6775 USD -0.26%
	Salesforce Inc NYSE:CRM	342.73 USD -0.27%
	Abbvie Inc NYSE:ABBV	177.27 USD 0.96%
	Home Depot Inc NYSE:HD	390.95 USD -0.42%

	Arista Networks Inc NYSE:ANET	113.18 USD 0.33%
	Visa Inc NYSE:V	316.37 USD -0.42%
	Texas Pacific Land Corp NYSE:TPL	1 128.33 USD -0.42%
	KLA Corp NASDAQ:KLAC	647.69 USD 2.91%
	Manhattan Associates Inc NASDAQ:MANH	276.82 USD -1.23%
	Pinduoduo Inc NASDAQ:PDD	99.82 USD 0.31%

	Salesforce Inc NYSE:CRM	342.73 USD -0.27%
	Accenture PLC NYSE:ACN	358.99 USD -2.01%
	ServiceNow Inc NYSE:NOW	1 088.82 USD -0.22%
	EOG Resources Inc NYSE:EOG	119.5 USD 0.39%
	Copart Inc NASDAQ:CPRT	58.32 USD 0.17%
	Applied Materials Inc NASDAQ:AMAT	167.27 USD 2.25%

Vinci SA
PAR:DG

Relative Value

Valuation Multiples

Multiples Across Competitors

DG Competitors Multiples
Vinci SA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	97.16 120.06
Price Target

Vinci SA PAR:DG

Relative Value

Valuation Multiples

Multiples Across Competitors

DG Competitors Multiples Vinci SA Competitors

See Also

Company

Help

Tools

Stocks

Vinci SA
PAR:DG

DG Competitors Multiples
Vinci SA Competitors