M

Mirbud SA
WSE:MRB

Watchlist Manager
Mirbud SA
WSE:MRB
Watchlist
Price: 12.1 PLN -0.33% Market Closed
Market Cap: 1.3B PLN
Have any thoughts about
Mirbud SA?
Write Note

Relative Value

The Relative Value of one MRB stock under the Base Case scenario is 11.82 PLN. Compared to the current market price of 12.1 PLN, Mirbud SA is Overvalued by 2%.

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.

MRB Relative Value
Base Case
11.82 PLN
Overvaluation 2%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
63
Median 3Y
0.2
Median 5Y
0.2
Industry
0.8
Forward
0.4
vs History
11
vs Industry
49
Median 3Y
5.7
Median 5Y
4.5
Industry
15.3
Forward
8.1
vs History
20
vs Industry
40
Median 3Y
5.3
Median 5Y
2.7
Industry
8.9
vs History
vs Industry
5
Median 3Y
1.7
Median 5Y
3
Industry
13.1
vs History
11
vs Industry
25
Median 3Y
0.9
Median 5Y
0.7
Industry
1.2
vs History
11
vs Industry
66
Median 3Y
0.2
Median 5Y
0.2
Industry
1
Forward
0.3
vs History
14
vs Industry
50
Median 3Y
1.8
Median 5Y
1.9
Industry
5.2
vs History
58
vs Industry
54
Median 3Y
2.3
Median 5Y
2.6
Industry
9.7
Forward
5.8
vs History
60
vs Industry
56
Median 3Y
2.5
Median 5Y
2.9
Industry
12.4
Forward
6.3
vs History
34
vs Industry
43
Median 3Y
4.1
Median 5Y
3.1
Industry
10.1
vs History
9
vs Industry
25
Median 3Y
6.9
Median 5Y
4.1
Industry
12.6
vs History
7
vs Industry
38
Median 3Y
0.4
Median 5Y
0.3
Industry
0.8

Multiples Across Competitors

MRB Competitors Multiples
Mirbud 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
Mirbud SA
WSE:MRB
1.3B PLN 0.4 8.3 2.7 2.8
IN
Larsen and Toubro Ltd
F:LTO
56.9B EUR 2.1 37.2 21.4 25.5
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2.1 37 21.3 25.3
FR
Vinci SA
PAR:DG
56.2B EUR 0.8 12.2 6.2 9.1
US
Quanta Services Inc
NYSE:PWR
47.6B USD 2.1 58.8 26.9 42.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
250.6B CNY 0.1 5 7.4 7.4
NL
Ferrovial SE
AEX:FER
28.6B EUR 3.2 37.9 30.4 46.8
ES
Ferrovial SA
MAD:FER
29.2B EUR 3.3 38.6 30.9 47.5
CA
WSP Global Inc
TSX:WSP
31.6B CAD 2.1 49 16.6 25.9
US
EMCOR Group Inc
NYSE:EME
21.3B USD 1.5 23 14.7 16.3
CN
China Railway Group Ltd
SSE:601390
142.1B CNY 0.1 4.9 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
M
Mirbud SA
WSE:MRB
Average EV/EBITDA: 17.2
2.7
N/A N/A
IN
Larsen and Toubro Ltd
F:LTO
21.4
71%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
21.3
71%
0.3
FR
Vinci SA
PAR:DG
6.2
19%
0.3
US
Quanta Services Inc
NYSE:PWR
26.9
72%
0.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
34%
0.2
NL
Ferrovial SE
AEX:FER
30.4
68%
0.4
ES
Ferrovial SA
MAD:FER
30.9
68%
0.5
CA
WSP Global Inc
TSX:WSP
16.6
42%
0.4
US
EMCOR Group Inc
NYSE:EME
14.7
60%
0.2
CN
China Railway Group Ltd
SSE:601390
10.7
40%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
M
Mirbud SA
WSE:MRB
Average EV/EBIT: 23.6
2.8
N/A N/A
IN
Larsen and Toubro Ltd
F:LTO
25.5
79%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
25.3
79%
0.3
FR
Vinci SA
PAR:DG
9.1
25%
0.4
US
Quanta Services Inc
NYSE:PWR
42.7
84%
0.5
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
22%
0.3
NL
Ferrovial SE
AEX:FER
46.8
106%
0.4
ES
Ferrovial SA
MAD:FER
47.5
106%
0.4
CA
WSP Global Inc
TSX:WSP
25.9
69%
0.4
US
EMCOR Group Inc
NYSE:EME
16.3
56%
0.3
CN
China Railway Group Ltd
SSE:601390
10.7
15%
0.7

See Also

Discover More
Back to Top