G

Grupa Recykl SA
WSE:GRC

Watchlist Manager
Grupa Recykl SA
WSE:GRC
Watchlist
Price: 70 PLN 1.45% Market Closed
Market Cap: 119m PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one GRC stock under the Base Case scenario is hidden PLN. Compared to the current market price of 70 PLN, Grupa Recykl SA is hidden .

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.

GRC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
60
vs Industry
47
Median 3Y
1
Median 5Y
1
Industry
1.1
More Details
11.4
P/E
P/E
Price to Earnings
11.4
vs History
46
vs Industry
36
Median 3Y
11.6
Median 5Y
11.2
Industry
14.7
More Details
4.8
P/OCF
P/OCF
Price to OCF
4.8
vs History
41
vs Industry
48
Median 3Y
4.8
Median 5Y
4.6
Industry
8.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
-20.6
Median 5Y
18.8
Industry
14.3
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
69
vs Industry
33
Median 3Y
1.9
Median 5Y
1.9
Industry
1.5
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
66
vs Industry
42
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3
More Details
1.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.8
vs History
77
vs Industry
63
Median 3Y
1.8
Median 5Y
1.9
Industry
3.9
More Details
5.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.9
vs History
9
vs Industry
41
Median 3Y
5
Median 5Y
4.9
Industry
7.9
More Details
8.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.8
vs History
41
vs Industry
37
Median 3Y
8.3
Median 5Y
8.5
Industry
11.2
More Details
6.2
EV/OCF
EV/OCF
Enterprise Value to OCF
6.2
vs History
38
vs Industry
44
Median 3Y
6
Median 5Y
5.7
Industry
9.3
More Details
46.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
46.9
vs History
9
vs Industry
6
Median 3Y
14.4
Median 5Y
12.8
Industry
12.3
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
46
vs Industry
49
Median 3Y
0.8
Median 5Y
0.8
Industry
1
More Details

Multiples Across Competitors

GRC Competitors Multiples
Grupa Recykl SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Grupa Recykl SA
WSE:GRC
118.7m PLN 0.9 11.4 5.9 8.8
US
Waste Management Inc
NYSE:WM
92.9B USD 4.2 33.4 17.9 27.7
US
Republic Services Inc
NYSE:RSG
76.1B USD 4.7 37 17.6 27.3
CA
Waste Connections Inc
TSX:WCN
71B CAD 5.6 81.6 20.5 34.5
US
Rollins Inc
NYSE:ROL
26.6B USD 7.8 56.9 34.9 40.9
US
Veralto Corp
NYSE:VLTO
22.1B USD 4.3 26.6 18.4 19.6
CA
GFL Environmental Inc
TSX:GFL
26.7B CAD 3.4 -33 17.8 78.6
US
Clean Harbors Inc
NYSE:CLH
11.1B USD 1.9 27.3 12.2 19.5
UK
Rentokil Initial PLC
LSE:RTO
8.3B GBP 1.5 27 9.4 16.8
US
Stericycle Inc
NASDAQ:SRCL
8.1B USD 3.1 225.8 21.9 43.2
US
Tetra Tech Inc
NASDAQ:TTEK
7.9B USD 1.8 30.7 14.2 16
P/E Multiple
Earnings Growth PEG
PL
G
Grupa Recykl SA
WSE:GRC
Average P/E: 55.8
11.4
N/A N/A
US
Waste Management Inc
NYSE:WM
33.4
13%
2.6
US
Republic Services Inc
NYSE:RSG
37
9%
4.1
CA
Waste Connections Inc
TSX:WCN
81.6
44%
1.9
US
Rollins Inc
NYSE:ROL
56.9
14%
4.1
US
Veralto Corp
NYSE:VLTO
26.6
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -33 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
27.3
12%
2.3
UK
Rentokil Initial PLC
LSE:RTO
27
-23%
N/A
US
Stericycle Inc
NASDAQ:SRCL
225.8
N/A N/A
US
Tetra Tech Inc
NASDAQ:TTEK
30.7
14%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Grupa Recykl SA
WSE:GRC
Average EV/EBITDA: 17.3
5.9
N/A N/A
US
Waste Management Inc
NYSE:WM
17.9
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.5
10%
2.1
US
Rollins Inc
NYSE:ROL
34.9
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.4
7%
2.6
CA
GFL Environmental Inc
TSX:GFL
17.8
5%
3.6
US
Clean Harbors Inc
NYSE:CLH
12.2
10%
1.2
UK
Rentokil Initial PLC
LSE:RTO
9.4
9%
1
US
Stericycle Inc
NASDAQ:SRCL
21.9
9%
2.4
US
Tetra Tech Inc
NASDAQ:TTEK
14.2
7%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Grupa Recykl SA
WSE:GRC
Average EV/EBIT: 30.3
8.8
N/A N/A
US
Waste Management Inc
NYSE:WM
27.7
13%
2.1
US
Republic Services Inc
NYSE:RSG
27.3
7%
3.9
CA
Waste Connections Inc
TSX:WCN
34.5
13%
2.7
US
Rollins Inc
NYSE:ROL
40.9
13%
3.1
US
Veralto Corp
NYSE:VLTO
19.6
8%
2.4
CA
GFL Environmental Inc
TSX:GFL
78.6
36%
2.2
US
Clean Harbors Inc
NYSE:CLH
19.5
11%
1.8
UK
Rentokil Initial PLC
LSE:RTO
16.8
21%
0.8
US
Stericycle Inc
NASDAQ:SRCL
43.2
22%
2
US
Tetra Tech Inc
NASDAQ:TTEK
16
10%
1.6

See Also

Summary
GRC intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRC stock valuation using valuation multiples.
Wall Street Estimates
GRC 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
GRC 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 246,900+ 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

© 2025 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.