G

Green Impact Partners Inc
XTSX:GIP

Watchlist Manager
Green Impact Partners Inc
XTSX:GIP
Watchlist
Price: 5.5 CAD -2.65% Market Closed
Market Cap: 106.9m CAD

Relative Value

The Relative Value of one GIP stock under the Base Case scenario is 6.18 CAD. Compared to the current market price of 5.5 CAD, Green Impact Partners Inc is Undervalued by 11%.

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.

GIP Relative Value
Base Case
6.18 CAD
Undervaluation 11%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1
Forward
0.7
vs History
vs Industry
10
Median 3Y
-5.3
Median 5Y
-10.8
Industry
14.7
Forward
-5.8
vs History
0
vs Industry
100
Median 3Y
15.8
Median 5Y
14.8
Industry
8.7
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-5.3
Industry
14.3
vs History
33
vs Industry
53
Median 3Y
1.1
Median 5Y
1.1
Industry
1.5
vs History
52
vs Industry
60
Median 3Y
0.7
Median 5Y
0.8
Industry
1.3
Forward
0.7
vs History
68
vs Industry
19
Median 3Y
19.1
Median 5Y
19.1
Industry
3.9
vs History
12
vs Industry
2
Median 3Y
78.7
Median 5Y
68.9
Industry
7.9
Forward
-34.3
vs History
vs Industry
Median 3Y
-25
Median 5Y
-27.6
Industry
11.2
Forward
-6.2
vs History
0
vs Industry
0
Median 3Y
20.3
Median 5Y
15.4
Industry
9.3
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-4.5
Industry
12.3
vs History
50
vs Industry
63
Median 3Y
0.7
Median 5Y
0.8
Industry
1

Multiples Across Competitors

GIP Competitors Multiples
Green Impact Partners Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Green Impact Partners Inc
XTSX:GIP
112.3m CAD 0.8 -5.2 138.3 -22.1
US
Waste Management Inc
NYSE:WM
92.1B USD 4.2 33.5 17.8 27.5
US
Republic Services Inc
NYSE:RSG
76.1B USD 4.7 37.3 17.5 27.3
CA
Waste Connections Inc
TSX:WCN
69.8B CAD 5.6 81.5 20.3 34.2
US
Rollins Inc
NYSE:ROL
26.7B USD 7.9 57.4 35.1 41.2
US
Veralto Corp
NYSE:VLTO
22.2B USD 4.3 26.6 18.4 19.6
CA
GFL Environmental Inc
TSX:GFL
26.4B CAD 3.4 -32.8 17.6 77.9
UK
Rentokil Initial PLC
LSE:RTO
8.5B GBP 1.6 27.5 9.6 17.1
US
Clean Harbors Inc
NYSE:CLH
10.8B USD 1.8 26.8 11.9 19
US
Tetra Tech Inc
NASDAQ:TTEK
8.1B USD 1.8 31.2 14.4 16.3
US
Stericycle Inc
NASDAQ:SRCL
7.9B USD 3 218.9 21.3 42
P/E Multiple
Earnings Growth PEG
CA
G
Green Impact Partners Inc
XTSX:GIP
Average P/E: 60.1
Negative Multiple: -5.2
25%
N/A
US
Waste Management Inc
NYSE:WM
33.5
13%
2.6
US
Republic Services Inc
NYSE:RSG
37.3
9%
4.1
CA
Waste Connections Inc
TSX:WCN
81.5
44%
1.9
US
Rollins Inc
NYSE:ROL
57.4
14%
4.1
US
Veralto Corp
NYSE:VLTO
26.6
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -32.8 N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
27.5
-23%
N/A
US
Clean Harbors Inc
NYSE:CLH
26.8
12%
2.2
US
Tetra Tech Inc
NASDAQ:TTEK
31.2
14%
2.2
US
Stericycle Inc
NASDAQ:SRCL
218.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
G
Green Impact Partners Inc
XTSX:GIP
Average EV/EBITDA: 29.3
138.3
201%
0.7
US
Waste Management Inc
NYSE:WM
17.8
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.5
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.3
10%
2
US
Rollins Inc
NYSE:ROL
35.1
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.4
7%
2.6
CA
GFL Environmental Inc
TSX:GFL
17.6
5%
3.5
UK
Rentokil Initial PLC
LSE:RTO
9.6
9%
1.1
US
Clean Harbors Inc
NYSE:CLH
11.9
10%
1.2
US
Tetra Tech Inc
NASDAQ:TTEK
14.4
7%
2.1
US
Stericycle Inc
NASDAQ:SRCL
21.3
9%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
G
Green Impact Partners Inc
XTSX:GIP
Average EV/EBIT: 32.2
Negative Multiple: -22.1
N/A N/A
US
Waste Management Inc
NYSE:WM
27.5
13%
2.1
US
Republic Services Inc
NYSE:RSG
27.3
7%
3.9
CA
Waste Connections Inc
TSX:WCN
34.2
13%
2.6
US
Rollins Inc
NYSE:ROL
41.2
13%
3.2
US
Veralto Corp
NYSE:VLTO
19.6
8%
2.4
CA
GFL Environmental Inc
TSX:GFL
77.9
36%
2.2
UK
Rentokil Initial PLC
LSE:RTO
17.1
21%
0.8
US
Clean Harbors Inc
NYSE:CLH
19
11%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
16.3
10%
1.6
US
Stericycle Inc
NASDAQ:SRCL
42
22%
1.9