D

DB Energy SA
WSE:DBE

Watchlist Manager
DB Energy SA
WSE:DBE
Watchlist
Price: 13.95 PLN 19.74% Market Closed
Market Cap: 48.5m PLN
Have any thoughts about
DB Energy SA?
Write Note

Relative Value

The Relative Value of one DBE stock under the Base Case scenario is 23.45 PLN. Compared to the current market price of 13.95 PLN, DB Energy SA is Undervalued by 41%.

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.

DBE Relative Value
Base Case
23.45 PLN
Undervaluation 41%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
53
Median 3Y
1.2
Median 5Y
0.9
Industry
1.2
vs History
vs Industry
9
Median 3Y
8.9
Median 5Y
-51
Industry
16.2
vs History
vs Industry
21
Median 3Y
-9.7
Median 5Y
-18.6
Industry
9.6
vs History
vs Industry
21
Median 3Y
-8.2
Median 5Y
-43.9
Industry
15.8
vs History
64
vs Industry
41
Median 3Y
3.5
Median 5Y
2.5
Industry
1.6
vs History
50
vs Industry
46
Median 3Y
1.5
Median 5Y
1.2
Industry
1.4
vs History
50
vs Industry
72
Median 3Y
2.1
Median 5Y
1.3
Industry
4.2
vs History
vs Industry
13
Median 3Y
7.5
Median 5Y
-19.2
Industry
8.5
vs History
vs Industry
12
Median 3Y
7.9
Median 5Y
-13.6
Industry
11.9
vs History
vs Industry
16
Median 3Y
-14.9
Median 5Y
-23.8
Industry
10.2
vs History
vs Industry
16
Median 3Y
-11.8
Median 5Y
-18.8
Industry
13.8
vs History
64
vs Industry
48
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

DBE Competitors Multiples
DB Energy SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
DB Energy SA
WSE:DBE
48.5m PLN 0.9 -14.2 -16.4 -11.6
US
Waste Management Inc
NYSE:WM
81.9B USD 3.8 31 15.2 22.9
US
Republic Services Inc
NYSE:RSG
63.6B USD 4 32.3 15.8 24.2
CA
Waste Connections Inc
TSX:WCN
63.7B CAD 5.1 47 18.7 30.7
US
Veralto Corp
NYSE:VLTO
25.5B USD 5 31.6 21.2 22.7
US
Rollins Inc
NYSE:ROL
22.6B USD 6.8 48.2 30.4 35.6
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 -37.4 17.9 95
UK
Rentokil Initial PLC
LSE:RTO
10B GBP 1.9 25.5 10.1 17
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.7 13.5 21.4
US
Tetra Tech Inc
NASDAQ:TTEK
10.7B USD 2.5 32 19.3 22.1
US
Stericycle Inc
NASDAQ:SRCL
6.7B USD 2.5 185.3 18.5 36.5
P/E Multiple
Earnings Growth PEG
PL
D
DB Energy SA
WSE:DBE
Average P/E: 51.4
Negative Multiple: -14.2
N/A N/A
US
Waste Management Inc
NYSE:WM
31
17%
1.8
US
Republic Services Inc
NYSE:RSG
32.3
12%
2.7
CA
Waste Connections Inc
TSX:WCN
47
28%
1.7
US
Veralto Corp
NYSE:VLTO
31.6
7%
4.5
US
Rollins Inc
NYSE:ROL
48.2
12%
4
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -37.4 N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
25.5
20%
1.3
US
Clean Harbors Inc
NYSE:CLH
29.7
11%
2.7
US
Tetra Tech Inc
NASDAQ:TTEK
32
16%
2
US
Stericycle Inc
NASDAQ:SRCL
185.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
D
DB Energy SA
WSE:DBE
Average EV/EBITDA: 18.1
Negative Multiple: -16.4
N/A N/A
US
Waste Management Inc
NYSE:WM
15.2
11%
1.4
US
Republic Services Inc
NYSE:RSG
15.8
9%
1.8
CA
Waste Connections Inc
TSX:WCN
18.7
12%
1.6
US
Veralto Corp
NYSE:VLTO
21.2
7%
3
US
Rollins Inc
NYSE:ROL
30.4
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.9
15%
1.2
UK
Rentokil Initial PLC
LSE:RTO
10.1
3%
3.4
US
Clean Harbors Inc
NYSE:CLH
13.5
11%
1.2
US
Tetra Tech Inc
NASDAQ:TTEK
19.3
12%
1.6
US
Stericycle Inc
NASDAQ:SRCL
18.5
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
D
DB Energy SA
WSE:DBE
Average EV/EBIT: 32.8
Negative Multiple: -11.6
N/A N/A
US
Waste Management Inc
NYSE:WM
22.9
13%
1.8
US
Republic Services Inc
NYSE:RSG
24.2
9%
2.7
CA
Waste Connections Inc
TSX:WCN
30.7
14%
2.2
US
Veralto Corp
NYSE:VLTO
22.7
9%
2.5
US
Rollins Inc
NYSE:ROL
35.6
13%
2.7
CA
GFL Environmental Inc
TSX:GFL
95
49%
1.9
UK
Rentokil Initial PLC
LSE:RTO
17
10%
1.7
US
Clean Harbors Inc
NYSE:CLH
21.4
12%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
22.1
15%
1.5
US
Stericycle Inc
NASDAQ:SRCL
36.5
22%
1.7

See Also

Discover More
Back to Top