Downer EDI Ltd
ASX:DOW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (19.3), the stock would be worth AU$10.65 (45% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 13.3 | AU$7.35 |
0%
|
| 3-Year Average | 19.3 | AU$10.65 |
+45%
|
| 5-Year Average | 18.7 | AU$10.33 |
+40%
|
| Industry Average | 16 | AU$8.85 |
+20%
|
| Country Average | 16.5 | AU$9.12 |
+24%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$5.2B
|
/ |
Jan 2026
AU$366.8m
|
= |
|
|
AU$5.2B
|
/ |
Jun 2026
AU$774.2m
|
= |
|
|
AU$5.2B
|
/ |
Jun 2027
AU$817m
|
= |
|
|
AU$5.2B
|
/ |
Jun 2028
AU$867m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Downer EDI Ltd
ASX:DOW
|
4.9B AUD | 13.3 | 30 | |
| US |
|
Cintas Corp
NASDAQ:CTAS
|
71.6B USD | 24.7 | 37.9 | |
| US |
|
Copart Inc
NASDAQ:CPRT
|
32.2B USD | 14.3 | 20.7 | |
| AU |
|
Brambles Ltd
ASX:BXB
|
30.4B AUD | 16.2 | 21.8 | |
| US |
|
RB Global Inc
F:J1F
|
16.3B EUR | 17.2 | 49.8 | |
| CA |
|
Ritchie Bros Auctioneers Inc
TSX:RBA
|
26.3B CAD | 17.6 | 51.1 | |
| US |
|
Aurora Innovation Inc
NASDAQ:AUR
|
10.2B USD | -10.4 | -12.5 | |
| FR |
|
Spie SA
PAR:SPIE
|
8.2B EUR | 8.8 | 46.3 | |
| FR |
|
Elis SA
PAR:ELIS
|
6.3B EUR | 6 | 17.2 | |
| DK |
|
Iss A/S
CSE:ISS
|
38.8B DKK | 8.5 | 15 | |
| US |
|
VSE Corp
NASDAQ:VSEC
|
6.4B USD | 48.7 | 541.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Downer EDI Ltd
Glance View
Downer EDI Ltd, founded in Australia, has evolved into a formidable player within the infrastructure and service sectors, with its roots tracing back to major engineering undertakings and groundbreaking construction projects. This transformation into a leading integrated services provider speaks volumes about its ability to adapt and thrive amid ever-changing market demands. Downer's core offerings center around urban services, entailing the maintenance and enhancement of essential infrastructure in transportation, telecommunications, utilities, and facilities management. By leveraging its rich history and engineering expertise, Downer positions itself as a critical contributor to the upkeep and modernization of cities, crafting sustainable solutions that cater to both government and private sector clients. The company's revenue streams are drawn from a broad spectrum of contracts, which include long-term agreements to manage and maintain public assets. For instance, Downer is heavily involved in ensuring the smooth operation of rail networks, roads, and public transport systems, which, in turn, generates steady cash flow and bolsters its financial stability. In addition, its prowess in providing cutting-edge design and manufacturing solutions for circumspect sectors like energy and technology allows it to capture lucrative niches in an ever-diversifying economy. As Downer EDI Ltd adeptly maneuvers through competitive landscapes, its commitment to delivering quality and efficiency remains at the forefront, enabling it to sustain growth while continually exploring new opportunities within the realms of essential services provision.