Orege SA
PAR:OREGE

Watchlist Manager
Orege SA Logo
Orege SA
PAR:OREGE
Watchlist
Price: 0.328 EUR -2.09%
Market Cap: 16.6m EUR

Relative Value

The Relative Value of one OREGE stock under the Base Case scenario is 0.221 EUR. Compared to the current market price of 0.328 EUR, Orege SA is Overvalued by 32%.

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.

OREGE Relative Value
Base Case
0.221 EUR
Overvaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
5
Median 3Y
12.2
Median 5Y
16
Industry
1.1
Forward
5.4
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-4.4
Industry
14.9
Forward
-1.6
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-5.5
Industry
8.7
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-3.9
Industry
14.7
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-1.2
Industry
1.5
vs History
36
vs Industry
2
Median 3Y
30.1
Median 5Y
43.8
Industry
1.3
Forward
21.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4
vs History
vs Industry
Median 3Y
-14
Median 5Y
-14.5
Industry
8
Forward
-9.3
vs History
vs Industry
Median 3Y
-11
Median 5Y
-11.7
Industry
11.2
Forward
-8.1
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-10.9
Industry
9.3
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-10.4
Industry
12.5
vs History
33
vs Industry
3
Median 3Y
8.6
Median 5Y
9.2
Industry
1

Multiples Across Competitors

OREGE Competitors Multiples
Orege SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Orege SA
PAR:OREGE
16.6m EUR 11.9 -1.7 -11.8 -8.4
US
Waste Management Inc
NYSE:WM
90.4B USD 4.1 32.9 17.5 27.1
US
Republic Services Inc
NYSE:RSG
73.5B USD 4.6 36 17 26.4
CA
Waste Connections Inc
TSX:WCN
68.7B CAD 5.4 78.2 19.6 33
US
Rollins Inc
NYSE:ROL
25.3B USD 7.5 54.2 33.2 38.9
US
Veralto Corp
NYSE:VLTO
22B USD 4.2 26.4 18.3 19.4
CA
GFL Environmental Inc
TSX:GFL
25B CAD 3.2 -31.2 17 75
UK
Rentokil Initial PLC
LSE:RTO
8.4B GBP 1.6 27.5 9.5 17.1
US
Clean Harbors Inc
NYSE:CLH
10.2B USD 1.7 25.3 11.4 18.2
US
Stericycle Inc
NASDAQ:SRCL
7.9B USD 3 219.1 21.3 42.1
US
Tetra Tech Inc
NASDAQ:TTEK
7.8B USD 1.7 30.1 14 15.8
P/E Multiple
Earnings Growth PEG
FR
Orege SA
PAR:OREGE
Average P/E: 58.9
Negative Multiple: -1.7
N/A N/A
US
Waste Management Inc
NYSE:WM
32.9
13%
2.5
US
Republic Services Inc
NYSE:RSG
36
9%
4
CA
Waste Connections Inc
TSX:WCN
78.2
44%
1.8
US
Rollins Inc
NYSE:ROL
54.2
14%
3.9
US
Veralto Corp
NYSE:VLTO
26.4
10%
2.6
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -31.2 N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
27.5
-23%
N/A
US
Clean Harbors Inc
NYSE:CLH
25.3
12%
2.1
US
Stericycle Inc
NASDAQ:SRCL
219.1
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
30.1
14%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Orege SA
PAR:OREGE
Average EV/EBITDA: 17.9
Negative Multiple: -11.8
N/A N/A
US
Waste Management Inc
NYSE:WM
17.5
12%
1.5
US
Republic Services Inc
NYSE:RSG
17
7%
2.4
CA
Waste Connections Inc
TSX:WCN
19.6
10%
2
US
Rollins Inc
NYSE:ROL
33.2
12%
2.8
US
Veralto Corp
NYSE:VLTO
18.3
7%
2.6
CA
GFL Environmental Inc
TSX:GFL
17
6%
2.8
UK
Rentokil Initial PLC
LSE:RTO
9.5
10%
1
US
Clean Harbors Inc
NYSE:CLH
11.4
11%
1
US
Stericycle Inc
NASDAQ:SRCL
21.3
9%
2.4
US
Tetra Tech Inc
NASDAQ:TTEK
14
7%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Orege SA
PAR:OREGE
Average EV/EBIT: 31.3
Negative Multiple: -8.4
N/A N/A
US
Waste Management Inc
NYSE:WM
27.1
13%
2.1
US
Republic Services Inc
NYSE:RSG
26.4
7%
3.8
CA
Waste Connections Inc
TSX:WCN
33
13%
2.5
US
Rollins Inc
NYSE:ROL
38.9
13%
3
US
Veralto Corp
NYSE:VLTO
19.4
8%
2.4
CA
GFL Environmental Inc
TSX:GFL
75
36%
2.1
UK
Rentokil Initial PLC
LSE:RTO
17.1
21%
0.8
US
Clean Harbors Inc
NYSE:CLH
18.2
11%
1.7
US
Stericycle Inc
NASDAQ:SRCL
42.1
22%
1.9
US
Tetra Tech Inc
NASDAQ:TTEK
15.8
10%
1.6