A

Anaergia Inc
TSX:ANRG

Watchlist Manager
Anaergia Inc
TSX:ANRG
Watchlist
Price: 0.96 CAD -2.04% Market Closed
Market Cap: 149.6m CAD
Have any thoughts about
Anaergia Inc?
Write Note

Relative Value

The Relative Value of one ANRG stock under the Base Case scenario is 1.33 CAD. Compared to the current market price of 0.96 CAD, Anaergia Inc is Undervalued by 28%.

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.

ANRG Relative Value
Base Case
1.33 CAD
Undervaluation 28%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
91
Median 3Y
1.4
Median 5Y
1.5
Industry
1.2
Forward
1.4
vs History
vs Industry
59
Median 3Y
-2.9
Median 5Y
-3.1
Industry
16.2
Forward
-4.9
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-3.9
Industry
9.5
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-2.4
Industry
15.9
vs History
vs Industry
79
Median 3Y
0.5
Median 5Y
1.1
Industry
1.5
vs History
56
vs Industry
77
Median 3Y
1.8
Median 5Y
2.3
Industry
1.4
Forward
1.6
vs History
63
vs Industry
64
Median 3Y
11.9
Median 5Y
15.7
Industry
4.2
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-10.1
Industry
8.6
Forward
-69.7
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-9.1
Industry
11.9
Forward
-4.3
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-7.4
Industry
10.2
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-3.7
Industry
13.9
vs History
34
vs Industry
82
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

ANRG Competitors Multiples
Anaergia Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Anaergia Inc
TSX:ANRG
162.5m CAD 1.5 -3 -5.7 -4.9
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
CA
A
Anaergia Inc
TSX:ANRG
Average P/E: 51.8
Negative Multiple: -3
N/A N/A
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
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBITDA: 18
Negative Multiple: -5.7
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
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBIT: 32.8
Negative Multiple: -4.9
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