Ekopak NV
XBRU:EKOP

Watchlist Manager
Ekopak NV Logo
Ekopak NV
XBRU:EKOP
Watchlist
Price: 7.3 EUR 11.28% Market Closed
Market Cap: 108.2m EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EKOP stock under the Base Case scenario is 7.93 EUR. Compared to the current market price of 7.3 EUR, Ekopak NV is Undervalued by 8%.

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.

EKOP Relative Value
Base Case
7.93 EUR
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2
P/S
P/S
Price to Sales
2
vs History
78
vs Industry
23
Median 3Y
11.1
Median 5Y
7.8
Industry
1.1
Forward
1.9
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-131.2
Median 5Y
-192.7
Industry
15.5
Forward
-29.2
More Details
51.2
P/OCF
P/OCF
Price to OCF
51.2
vs History
31
vs Industry
5
Median 3Y
-47.8
Median 5Y
-53.8
Industry
9
More Details
10.2
P/FCFE
P/FCFE
Price to FCFE
10.2
vs History
31
vs Industry
31
Median 3Y
-23
Median 5Y
-27.6
Industry
15.4
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
90
vs Industry
21
Median 3Y
4.7
Median 5Y
4.6
Industry
1.5
More Details
2.8
EV/S
EV/S
Enterprise Value to Sales
2.8
vs History
78
vs Industry
21
Median 3Y
10.6
Median 5Y
8.4
Industry
1.4
Forward
2.6
More Details
8.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.8
vs History
78
vs Industry
19
Median 3Y
32.7
Median 5Y
23.9
Industry
4.1
More Details
39
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
39
vs History
54
vs Industry
6
Median 3Y
77
Median 5Y
63.2
Industry
8
Forward
36.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-104.6
Median 5Y
-153.6
Industry
11.4
Forward
-133.8
More Details
71.1
EV/OCF
EV/OCF
Enterprise Value to OCF
71.1
vs History
31
vs Industry
5
Median 3Y
-45.6
Median 5Y
-47.5
Industry
9.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-17.4
Median 5Y
-18
Industry
12.6
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
90
vs Industry
29
Median 3Y
5.1
Median 5Y
5.2
Industry
1.1
More Details

Multiples Across Competitors

EKOP Competitors Multiples
Ekopak NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Ekopak NV
XBRU:EKOP
108.2m EUR 2 -22.9 39 -32.2
US
Waste Management Inc
NYSE:WM
91.7B USD 4.2 33.4 17.7 27.4
US
Republic Services Inc
NYSE:RSG
76B USD 4.7 37.2 17.5 27.2
CA
Waste Connections Inc
TSX:WCN
69.6B CAD 5.5 79.9 20 33.7
US
Rollins Inc
NYSE:ROL
26.8B USD 7.9 57.4 35.2 41.2
US
Veralto Corp
NYSE:VLTO
22.8B USD 4.4 27.4 18.9 20.1
CA
GFL Environmental Inc
TSX:GFL
26.7B CAD 3.4 -33.3 17.8 78.6
UK
Rentokil Initial PLC
LSE:RTO
8.7B GBP 1.6 28.2 8.8 14.6
US
Clean Harbors Inc
NYSE:CLH
11.4B USD 1.9 28.4 12.5 20
US
Tetra Tech Inc
NASDAQ:TTEK
8.4B USD 1.9 32.3 14.9 16.9
US
Stericycle Inc
NASDAQ:SRCL
8.2B USD 3.1 226.6 21.9 43.3
P/E Multiple
Earnings Growth PEG
BE
Ekopak NV
XBRU:EKOP
Average P/E: 61.2
Negative Multiple: -22.9 		N/A N/A
US
Waste Management Inc
NYSE:WM
33.4
13%
2.6
US
Republic Services Inc
NYSE:RSG
37.2
9%
4.1
CA
Waste Connections Inc
TSX:WCN
79.9
43%
1.9
US
Rollins Inc
NYSE:ROL
57.4
14%
4.1
US
Veralto Corp
NYSE:VLTO
27.4
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -33.3 N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
28.2
-24%
N/A
US
Clean Harbors Inc
NYSE:CLH
28.4
14%
2
US
Tetra Tech Inc
NASDAQ:TTEK
32.3
14%
2.3
US
Stericycle Inc
NASDAQ:SRCL
226.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Ekopak NV
XBRU:EKOP
Average EV/EBITDA: 20.4
39
70%
0.6
US
Waste Management Inc
NYSE:WM
17.7
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.5
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20
10%
2
US
Rollins Inc
NYSE:ROL
35.2
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.9
7%
2.7
CA
GFL Environmental Inc
TSX:GFL
17.8
5%
3.6
UK
Rentokil Initial PLC
LSE:RTO
8.8
5%
1.8
US
Clean Harbors Inc
NYSE:CLH
12.5
10%
1.3
US
Tetra Tech Inc
NASDAQ:TTEK
14.9
7%
2.1
US
Stericycle Inc
NASDAQ:SRCL
21.9
9%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Ekopak NV
XBRU:EKOP
Average EV/EBIT: 32.3
Negative Multiple: -32.2 		N/A N/A
US
Waste Management Inc
NYSE:WM
27.4
13%
2.1
US
Republic Services Inc
NYSE:RSG
27.2
7%
3.9
CA
Waste Connections Inc
TSX:WCN
33.7
13%
2.6
US
Rollins Inc
NYSE:ROL
41.2
13%
3.2
US
Veralto Corp
NYSE:VLTO
20.1
8%
2.5
CA
GFL Environmental Inc
TSX:GFL
78.6
36%
2.2
UK
Rentokil Initial PLC
LSE:RTO
14.6
14%
1
US
Clean Harbors Inc
NYSE:CLH
20
11%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
16.9
10%
1.7
US
Stericycle Inc
NASDAQ:SRCL
43.3
22%
2

See Also

Summary
EKOP intrinsic value, competitors valuation, and company profile.
DCF Valuation
EKOP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EKOP stock valuation using valuation multiples.
Wall Street Estimates
EKOP 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
EKOP 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 249,500+ 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.