Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 7.495 AUD -1.25% Market Closed
Market Cap: AU$5B

Relative Value

The Relative Value of one DOW stock under the Base Case scenario is hidden AUD. Compared to the current market price of 7.495 AUD, Downer EDI Ltd is hidden .

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.

DOW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

DOW Competitors Multiples
Downer EDI Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Downer EDI Ltd
ASX:DOW
5B AUD 0.5 31 13.6 13.6
US
Cintas Corp
NASDAQ:CTAS
72.7B USD 6.7 38.4 25 30.1
US
Copart Inc
NASDAQ:CPRT
31.3B USD 6.8 20.1 13.8 15.6
AU
Brambles Ltd
ASX:BXB
30.4B AUD 3.1 22.3 16.5 16.5
US
RB Global Inc
F:J1F
15.7B EUR 4 48.1 16.6 27.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.8B CAD 3.9 47.4 16.4 27.1
FR
Spie SA
PAR:SPIE
7.6B EUR 0.7 43.4 8.3 14.7
US
Aurora Innovation Inc
NASDAQ:AUR
8.1B USD 2 707.2 -10 -7.9 -7.7
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.7 5.2 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
DK
Iss A/S
CSE:ISS
35.5B DKK 0.4 14 8 11.1
P/S Multiple
Revenue Growth P/S to Growth
AU
Downer EDI Ltd
ASX:DOW
Average P/S: 248.9
0.5
2%
0.2
US
Cintas Corp
NASDAQ:CTAS
6.7
8%
0.8
US
Copart Inc
NASDAQ:CPRT
6.8
5%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
US
RB Global Inc
F:J1F
4
10%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
3.9
10%
0.4
FR
Spie SA
PAR:SPIE
0.7
5%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
2 707.2
513%
5.3
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
US
I
IAA Inc
F:3NI
2.8
N/A N/A
DK
Iss A/S
CSE:ISS
0.4
5%
0.1
P/E Multiple
Earnings Growth PEG
AU
Downer EDI Ltd
ASX:DOW
Average P/E: 30
31
38%
0.8
US
Cintas Corp
NASDAQ:CTAS
38.4
11%
3.5
US
Copart Inc
NASDAQ:CPRT
20.1
5%
4
AU
Brambles Ltd
ASX:BXB
22.3
10%
2.2
US
RB Global Inc
F:J1F
48.1
48%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
47.4
48%
1
FR
Spie SA
PAR:SPIE
43.4
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10 N/A N/A
FR
Elis SA
PAR:ELIS
15.7
15%
1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
14
17%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBITDA: 13.6
13.6
37%
0.4
US
Cintas Corp
NASDAQ:CTAS
25
10%
2.5
US
Copart Inc
NASDAQ:CPRT
13.8
5%
2.8
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
US
RB Global Inc
F:J1F
16.6
17%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.4
17%
1
FR
Spie SA
PAR:SPIE
8.3
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
5.2
7%
0.7
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
8
6%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBIT: 18.6
13.6
19%
0.7
US
Cintas Corp
NASDAQ:CTAS
30.1
10%
3
US
Copart Inc
NASDAQ:CPRT
15.6
5%
3.1
AU
Brambles Ltd
ASX:BXB
16.5
10%
1.6
US
RB Global Inc
F:J1F
27.5
24%
1.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.1
24%
1.1
FR
Spie SA
PAR:SPIE
14.7
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
13.6
13%
1
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
11.1
7%
1.6
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett