BQE Water Inc
XTSX:BQE

Watchlist Manager
BQE Water Inc Logo
BQE Water Inc
XTSX:BQE
Watchlist
Price: 60.31 CAD -3.5% Market Closed
Market Cap: 77.8m CAD
Have any thoughts about
BQE Water Inc?
Write Note

Relative Value

The Relative Value of one BQE stock under the Base Case scenario is 36.58 CAD. Compared to the current market price of 60.31 CAD, BQE Water Inc is Overvalued by 39%.

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.

BQE Relative Value
Base Case
36.58 CAD
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
15
Median 3Y
3.4
Median 5Y
3.2
Industry
1.2
Forward
4.1
vs History
60
vs Industry
16
Median 3Y
18.7
Median 5Y
22.9
Industry
16.2
Forward
22.1
vs History
36
vs Industry
7
Median 3Y
-61.7
Median 5Y
-33.1
Industry
9.5
vs History
26
vs Industry
9
Median 3Y
-30.7
Median 5Y
-36.7
Industry
15.9
vs History
3
vs Industry
10
Median 3Y
3
Median 5Y
2.9
Industry
1.5
vs History
15
vs Industry
18
Median 3Y
3.2
Median 5Y
2.7
Industry
1.4
Forward
3.8
vs History
26
vs Industry
27
Median 3Y
7.1
Median 5Y
6.6
Industry
4.2
vs History
52
vs Industry
10
Median 3Y
36.9
Median 5Y
36.9
Industry
8.6
Forward
13
vs History
36
vs Industry
12
Median 3Y
44.4
Median 5Y
30.9
Industry
11.9
Forward
12.8
vs History
36
vs Industry
9
Median 3Y
-52.9
Median 5Y
-27.7
Industry
10.2
vs History
36
vs Industry
9
Median 3Y
-37.2
Median 5Y
-26.8
Industry
13.9
vs History
3
vs Industry
5
Median 3Y
3.4
Median 5Y
3.2
Industry
1.1

Multiples Across Competitors

BQE Competitors Multiples
BQE Water 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
BQE Water Inc
XTSX:BQE
77m CAD 4.3 19 36.1 46.4
US
Waste Management Inc
NYSE:WM
82.9B USD 3.9 31.4 15.4 23.2
US
Republic Services Inc
NYSE:RSG
64.8B USD 4.1 32.9 16 24.6
CA
Waste Connections Inc
TSX:WCN
65.3B CAD 5.2 48.3 19.1 31.4
US
Veralto Corp
NYSE:VLTO
25.2B USD 4.9 31.3 21 22.4
US
Rollins Inc
NYSE:ROL
22.4B USD 6.8 47.8 30.2 35.3
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 -37.4 17.9 95
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.8 13.6 21.4
UK
Rentokil Initial PLC
LSE:RTO
9.7B GBP 1.8 24.8 9.8 16.5
US
Tetra Tech Inc
NASDAQ:TTEK
10.7B USD 2.5 32.1 19.4 22.2
US
Casella Waste Systems Inc
NASDAQ:CWST
6.8B USD 4.6 993 22.4 70.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
BQE Water Inc
XTSX:BQE
Average EV/EBITDA: 20.1
36.1
N/A N/A
US
Waste Management Inc
NYSE:WM
15.4
11%
1.4
US
Republic Services Inc
NYSE:RSG
16
9%
1.8
CA
Waste Connections Inc
TSX:WCN
19.1
12%
1.6
US
Veralto Corp
NYSE:VLTO
21
8%
2.6
US
Rollins Inc
NYSE:ROL
30.2
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.9
15%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.6
11%
1.2
UK
Rentokil Initial PLC
LSE:RTO
9.8
3%
3.3
US
Tetra Tech Inc
NASDAQ:TTEK
19.4
12%
1.6
US
Casella Waste Systems Inc
NASDAQ:CWST
22.4
18%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
BQE Water Inc
XTSX:BQE
Average EV/EBIT: 37.2
46.4
N/A N/A
US
Waste Management Inc
NYSE:WM
23.2
13%
1.8
US
Republic Services Inc
NYSE:RSG
24.6
9%
2.7
CA
Waste Connections Inc
TSX:WCN
31.4
14%
2.2
US
Veralto Corp
NYSE:VLTO
22.4
9%
2.5
US
Rollins Inc
NYSE:ROL
35.3
13%
2.7
CA
GFL Environmental Inc
TSX:GFL
95
49%
1.9
US
Clean Harbors Inc
NYSE:CLH
21.4
12%
1.8
UK
Rentokil Initial PLC
LSE:RTO
16.5
10%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
22.2
15%
1.5
US
Casella Waste Systems Inc
NASDAQ:CWST
70.7
20%
3.5