A

Anaergia Inc
TSX:ANRG

Watchlist Manager
Anaergia Inc
TSX:ANRG
Watchlist
Price: 2.7 CAD -0.74%
Market Cap: 520.1m CAD

Relative Value

The Relative Value of one ANRG stock under the Base Case scenario is 1.45 CAD. Compared to the current market price of 2.7 CAD, Anaergia Inc is Overvalued by 46%.

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
1.45 CAD
Overvaluation 46%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
33
Median 3Y
1.6
Median 5Y
2.2
Industry
1.2
Forward
3
vs History
vs Industry
59
Median 3Y
-3.7
Median 5Y
-7.2
Industry
16.6
Forward
-53.1
vs History
0
vs Industry
Median 3Y
-4.2
Median 5Y
-7.7
Industry
10.1
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-5.2
Industry
16.7
vs History
vs Industry
79
Median 3Y
-1.5
Median 5Y
1
Industry
1.7
vs History
41
vs Industry
34
Median 3Y
2
Median 5Y
2.9
Industry
1.5
Forward
3.1
vs History
48
vs Industry
22
Median 3Y
9.7
Median 5Y
12.9
Industry
4.2
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-13
Industry
8.5
Forward
235.6
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-11.7
Industry
12.6
Forward
-56.3
vs History
0
vs Industry
Median 3Y
-5.2
Median 5Y
-10.7
Industry
10.9
vs History
0
vs Industry
Median 3Y
-2.6
Median 5Y
-5.2
Industry
15.1
vs History
17
vs Industry
35
Median 3Y
1.1
Median 5Y
1.4
Industry
1.2

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
524m CAD 3.7 -23.2 -51.3 -32.9
US
Waste Management Inc
NYSE:WM
87.2B USD 3.5 34 15.4 25
US
Republic Services Inc
NYSE:RSG
66.2B USD 4 31.6 15 23.6
CA
Waste Connections Inc
TSX:WCN
60.8B CAD 4.8 71.7 17.5 29.5
US
Rollins Inc
NYSE:ROL
29.3B USD 8 56.6 35.3 41.4
US
Veralto Corp
NYSE:VLTO
24.7B USD 4.5 27.1 18.5 19.6
CA
GFL Environmental Inc
TSX:GFL
21.9B CAD 3.2 6.2 16.2 67.8
UK
Rentokil Initial PLC
LSE:RTO
10.9B GBP 1.6 32.6 10.9 20.4
US
Clean Harbors Inc
NYSE:CLH
12.9B USD 2.2 33.3 13.5 22.7
US
Tetra Tech Inc
NASDAQ:TTEK
9B USD 2 36.5 14.3 15.6
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
56.1B CNY 12.3 15 482.9 801.4 801.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBITDA: 95.8
Negative Multiple: -51.3
N/A N/A
US
Waste Management Inc
NYSE:WM
15.4
12%
1.3
US
Republic Services Inc
NYSE:RSG
15
6%
2.5
CA
Waste Connections Inc
TSX:WCN
17.5
8%
2.2
US
Rollins Inc
NYSE:ROL
35.3
12%
2.9
US
Veralto Corp
NYSE:VLTO
18.5
8%
2.3
CA
GFL Environmental Inc
TSX:GFL
16.2
6%
2.7
UK
Rentokil Initial PLC
LSE:RTO
10.9
6%
1.8
US
Clean Harbors Inc
NYSE:CLH
13.5
8%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
14.3
4%
3.6
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
801.4
47%
17.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
A
Anaergia Inc
TSX:ANRG
Average EV/EBIT: 106.7
Negative Multiple: -32.9
N/A N/A
US
Waste Management Inc
NYSE:WM
25
13%
1.9
US
Republic Services Inc
NYSE:RSG
23.6
7%
3.4
CA
Waste Connections Inc
TSX:WCN
29.5
10%
3
US
Rollins Inc
NYSE:ROL
41.4
13%
3.2
US
Veralto Corp
NYSE:VLTO
19.6
9%
2.2
CA
GFL Environmental Inc
TSX:GFL
67.8
29%
2.3
UK
Rentokil Initial PLC
LSE:RTO
20.4
12%
1.7
US
Clean Harbors Inc
NYSE:CLH
22.7
6%
3.8
US
Tetra Tech Inc
NASDAQ:TTEK
15.6
5%
3.1
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
801.4
N/A N/A