EXEO Group Inc
TSE:1951

Watchlist Manager
EXEO Group Inc Logo
EXEO Group Inc
TSE:1951
Watchlist
Price: 1 714.5 JPY -0.17% Market Closed
Market Cap: 348.6B JPY
Have any thoughts about
EXEO Group Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one EXEO Group Inc stock under the Base Case scenario is 1 267.36 JPY. Compared to the current market price of 1 714.5 JPY, EXEO Group Inc is Overvalued by 26%.

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
1 267.36 JPY
Overvaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
1
vs Industry
56
Median 3Y
0.2
Median 5Y
0.2
Industry
0.8
Forward
0.6
More Details
18.8
P/E
P/E
Price to Earnings
18.8
vs History
0
vs Industry
31
Median 3Y
6.1
Median 5Y
6.1
Industry
15.3
Forward
15.6
More Details
11
P/OCF
P/OCF
Price to OCF
11
vs History
38
vs Industry
34
Median 3Y
11
Median 5Y
8.1
Industry
8.9
More Details
66.1
P/FCFE
P/FCFE
Price to FCFE
66.1
vs History
0
vs Industry
14
Median 3Y
6.5
Median 5Y
5.6
Industry
13.1
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
1
vs Industry
46
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
1
vs Industry
58
Median 3Y
0.3
Median 5Y
0.2
Industry
1
Forward
0.6
More Details
4.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.2
vs History
4
vs Industry
50
Median 3Y
2.4
Median 5Y
1.7
Industry
5.2
More Details
7.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.7
vs History
14
vs Industry
44
Median 3Y
4.4
Median 5Y
2.9
Industry
9.7
Forward
8
More Details
10.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.8
vs History
15
vs Industry
39
Median 3Y
6.1
Median 5Y
3.6
Industry
12.4
Forward
9
More Details
11.7
EV/OCF
EV/OCF
Enterprise Value to OCF
11.7
vs History
38
vs Industry
35
Median 3Y
11.8
Median 5Y
8
Industry
10.1
More Details
30.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
30.4
vs History
19
vs Industry
22
Median 3Y
14.4
Median 5Y
7.4
Industry
12.6
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
0
vs Industry
46
Median 3Y
0.4
Median 5Y
0.4
Industry
0.8
More Details

Multiples Across Competitors

Competitors Multiples
EXEO Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
EXEO Group Inc
TSE:1951
357.2B JPY 0.6 18.8 7.7 10.8
IN
Larsen and Toubro Ltd
F:LTO
56.9B EUR 2.1 37.2 21.4 25.5
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2.1 37 21.3 25.3
FR
Vinci SA
PAR:DG
56.2B EUR 0.8 12.2 6.2 9.1
US
Quanta Services Inc
NYSE:PWR
47.6B USD 2.1 58.8 26.9 42.7
CN
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
29.2B EUR 3.3 38.6 30.9 47.5
CA
WSP Global Inc
TSX:WSP
31.6B CAD 2.1 48.9 16.6 25.9
US
EMCOR Group Inc
NYSE:EME
21.3B USD 1.5 23 14.7 16.3
CN
China Railway Group Ltd
SSE:601390
140.8B CNY 0.1 4.9 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
EXEO Group Inc
TSE:1951
Average EV/EBITDA: 17.7
7.7
12%
0.6
IN
Larsen and Toubro Ltd
F:LTO
21.4
71%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
21.3
71%
0.3
FR
Vinci SA
PAR:DG
6.2
19%
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
30.9
68%
0.5
CA
WSP Global Inc
TSX:WSP
16.6
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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
EXEO Group Inc
TSE:1951
Average EV/EBIT: 24.4
10.8
N/A N/A
IN
Larsen and Toubro Ltd
F:LTO
25.5
79%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
25.3
79%
0.3
FR
Vinci SA
PAR:DG
9.1
25%
0.4
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
47.5
106%
0.4
CA
WSP Global Inc
TSX:WSP
25.9
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

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.