TRE Holdings Corp
TSE:9247

Watchlist Manager
TRE Holdings Corp Logo
TRE Holdings Corp
TSE:9247
Watchlist
Price: 1 513 JPY 0.46% Market Closed
Market Cap: 79.6B JPY
Have any thoughts about
TRE Holdings Corp?
Write Note

Relative Value

The Relative Value of one TRE Holdings Corp stock under the Base Case scenario is 2 024.8 JPY. Compared to the current market price of 1 513 JPY, TRE Holdings Corp is Undervalued by 25%.

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
2 024.8 JPY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
58
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
Forward
0.7
vs History
25
vs Industry
28
Median 3Y
12.2
Median 5Y
12
Industry
16.2
Forward
12
vs History
5
vs Industry
51
Median 3Y
0
Median 5Y
0
Industry
9.5
vs History
5
vs Industry
25
Median 3Y
0
Median 5Y
0
Industry
15.9
vs History
41
vs Industry
58
Median 3Y
1.1
Median 5Y
1.1
Industry
1.5
vs History
7
vs Industry
50
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
1.1
vs History
23
vs Industry
36
Median 3Y
4.6
Median 5Y
4.4
Industry
4.2
vs History
58
vs Industry
41
Median 3Y
6.3
Median 5Y
6.3
Industry
8.6
Forward
6.1
vs History
56
vs Industry
32
Median 3Y
10.5
Median 5Y
10.3
Industry
11.9
vs History
5
vs Industry
40
Median 3Y
0
Median 5Y
0
Industry
10.2
vs History
vs Industry
1
Median 3Y
0
Median 5Y
0
Industry
13.9
vs History
38
vs Industry
56
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
TRE Holdings 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
JP
TRE Holdings Corp
TSE:9247
76.5B JPY 0.8 12.8 5.9 9.6
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 25.5 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
JP
TRE Holdings Corp
TSE:9247
Average P/E: 47.9
12.8
28%
0.5
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
25.5
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
JP
TRE Holdings Corp
TSE:9247
Average EV/EBITDA: 16.9
5.9
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
JP
TRE Holdings Corp
TSE:9247
Average EV/EBIT: 30.7
9.6
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