Zedcor Inc
XTSX:ZDC

Watchlist Manager
Zedcor Inc Logo
Zedcor Inc
XTSX:ZDC
Watchlist
Price: 3.36 CAD 4.67% Market Closed
Market Cap: 322.8m CAD
Have any thoughts about
Zedcor Inc?
Write Note

Relative Value

The Relative Value of one ZDC stock under the Base Case scenario is 1.72 CAD. Compared to the current market price of 3.36 CAD, Zedcor Inc is Overvalued by 49%.

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.

ZDC Relative Value
Base Case
1.72 CAD
Overvaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
11
Median 3Y
1.9
Median 5Y
1.8
Industry
0.7
Forward
10
vs History
0
vs Industry
7
Median 3Y
7.7
Median 5Y
-0.2
Industry
14.4
Forward
163.1
vs History
0
vs Industry
24
Median 3Y
6.7
Median 5Y
5.3
Industry
7.9
vs History
vs Industry
2
Median 3Y
-22.8
Median 5Y
-4.8
Industry
15
vs History
17
vs Industry
3
Median 3Y
5.5
Median 5Y
4.5
Industry
1.1
vs History
0
vs Industry
11
Median 3Y
2.7
Median 5Y
2.6
Industry
0.9
Forward
10.3
vs History
0
vs Industry
21
Median 3Y
5.6
Median 5Y
5.6
Industry
4.2
vs History
0
vs Industry
17
Median 3Y
8.8
Median 5Y
7.5
Industry
8.9
Forward
29
vs History
0
vs Industry
4
Median 3Y
18.5
Median 5Y
18
Industry
11.6
Forward
109.1
vs History
0
vs Industry
22
Median 3Y
9.7
Median 5Y
9.5
Industry
8.8
vs History
vs Industry
Median 3Y
-23.6
Median 5Y
-18.3
Industry
10.2
vs History
0
vs Industry
12
Median 3Y
2
Median 5Y
1.9
Industry
0.9

Multiples Across Competitors

ZDC Competitors Multiples
Zedcor 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
Zedcor Inc
XTSX:ZDC
322.8m CAD 11.3 829.9 40.8 197.4
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
P/E Multiple
Earnings Growth P/E to Growth
CA
Zedcor Inc
XTSX:ZDC
Average P/E: 96.5
829.9
180%
4.6
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.1
-15%
N/A
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.3
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.8
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Zedcor Inc
XTSX:ZDC
Average EV/EBITDA: 34.3
40.8
369%
0.1
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Zedcor Inc
XTSX:ZDC
Average EV/EBIT: 65.5
197.4
475%
0.4
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Discover More
Back to Top