D

Dongjiang Environmental Co Ltd
SZSE:002672

Watchlist Manager
Dongjiang Environmental Co Ltd
SZSE:002672
Watchlist
Price: 4.66 CNY -1.06% Market Closed
Market Cap: 5.2B CNY

Relative Value

The Relative Value of one Dongjiang Environmental Co Ltd stock under the Base Case scenario is 4.34 CNY. Compared to the current market price of 4.66 CNY, Dongjiang Environmental Co Ltd is Overvalued by 7%.

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.

Relative Value
Base Case
4.34 CNY
Overvaluation 7%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
45
Median 3Y
1.4
Median 5Y
1.5
Industry
1.2
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-5.7
Industry
17.4
vs History
52
vs Industry
6
Median 3Y
25.6
Median 5Y
16.9
Industry
10.2
vs History
22
vs Industry
2
Median 3Y
13.2
Median 5Y
9.7
Industry
17
vs History
11
vs Industry
61
Median 3Y
1.3
Median 5Y
1.3
Industry
1.7
vs History
12
vs Industry
34
Median 3Y
2.2
Median 5Y
2.2
Industry
1.5
vs History
3
vs Industry
4
Median 3Y
52.1
Median 5Y
36.9
Industry
4.3
vs History
vs Industry
Median 3Y
-12.8
Median 5Y
-11.3
Industry
8.9
vs History
vs Industry
Median 3Y
-12.8
Median 5Y
-11.3
Industry
12.8
vs History
46
vs Industry
4
Median 3Y
42.7
Median 5Y
28
Industry
11
vs History
12
vs Industry
Median 3Y
-21.4
Median 5Y
-21.8
Industry
15.2
vs History
14
vs Industry
64
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Dongjiang Environmental Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Dongjiang Environmental Co Ltd
SZSE:002672
5.2B CNY 1.5 -5.1 -11.5 -11.5
US
Waste Management Inc
NYSE:WM
89.1B USD 3.6 34.8 15.7 25.5
US
Republic Services Inc
NYSE:RSG
65.4B USD 4 31 14.8 23.3
CA
Waste Connections Inc
TSX:WCN
59.6B CAD 4.6 68.8 17 28.8
US
Rollins Inc
NYSE:ROL
30.4B USD 8.3 58.9 36.6 42.9
US
Veralto Corp
NYSE:VLTO
25.5B USD 4.7 27.9 19.1 20.2
UK
Rentokil Initial PLC
LSE:RTO
11.7B GBP 1.7 35.1 11.5 21.6
CA
GFL Environmental Inc
TSX:GFL
21.3B CAD 3.1 6 15.8 66.4
US
Clean Harbors Inc
NYSE:CLH
14.1B USD 2.4 36.3 14.6 24.6
US
Tetra Tech Inc
NASDAQ:TTEK
9.7B USD 2.1 39.3 15.3 16.8
MY
Brite-Tech Bhd
KLSE:BTECH
38.9B MYR 1 323.3 4 057 2 509.9 2 774.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
D
Dongjiang Environmental Co Ltd
SZSE:002672
Average EV/EBITDA: 267
Negative Multiple: -11.5
N/A N/A
US
Waste Management Inc
NYSE:WM
15.7
12%
1.3
US
Republic Services Inc
NYSE:RSG
14.8
6%
2.5
CA
Waste Connections Inc
TSX:WCN
17
8%
2.1
US
Rollins Inc
NYSE:ROL
36.6
12%
3.1
US
Veralto Corp
NYSE:VLTO
19.1
8%
2.4
UK
Rentokil Initial PLC
LSE:RTO
11.5
6%
1.9
CA
GFL Environmental Inc
TSX:GFL
15.8
6%
2.6
US
Clean Harbors Inc
NYSE:CLH
14.6
8%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
15.3
4%
3.8
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 509.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
D
Dongjiang Environmental Co Ltd
SZSE:002672
Average EV/EBIT: 304.4
Negative Multiple: -11.5
N/A N/A
US
Waste Management Inc
NYSE:WM
25.5
13%
2
US
Republic Services Inc
NYSE:RSG
23.3
6%
3.9
CA
Waste Connections Inc
TSX:WCN
28.8
10%
2.9
US
Rollins Inc
NYSE:ROL
42.9
13%
3.3
US
Veralto Corp
NYSE:VLTO
20.2
9%
2.2
UK
Rentokil Initial PLC
LSE:RTO
21.6
12%
1.8
CA
GFL Environmental Inc
TSX:GFL
66.4
29%
2.3
US
Clean Harbors Inc
NYSE:CLH
24.6
6%
4.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.8
5%
3.4
MY
B
Brite-Tech Bhd
KLSE:BTECH
2 774.2
N/A N/A