Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 7.35 AUD -1.34% Market Closed
Market Cap: AU$4.9B

EV/EBITDA

13.3
Current
31%
Cheaper
vs 3-y median of 19.3

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.

EV/EBITDA
13.3
=
Enterprise Value
AU$5.2B
/
EBITDA
AU$366.8m

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.

EV/EBITDA
13.3
=
Enterprise Value
AU$5.2B
/
EBITDA
AU$366.8m

Valuation Scenarios

Downer EDI Ltd is trading below its 3-year average

If EV/EBITDA returns to its 3-Year Average (19.3), the stock would be worth AU$10.65 (45% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+45%
Average Upside
32%
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
=
13.3
Current
AU$5.2B
/
Jun 2026
AU$774.2m
=
6.7
Forward
AU$5.2B
/
Jun 2027
AU$817m
=
6.4
Forward
AU$5.2B
/
Jun 2028
AU$867m
=
6
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Downer EDI Ltd
ASX:DOW
Average EV/EBITDA: 17.5
13.3
37%
0.4
US
Cintas Corp
NASDAQ:CTAS
24.7
10%
2.5
US
Copart Inc
NASDAQ:CPRT
14.3
5%
2.9
AU
Brambles Ltd
ASX:BXB
16.2
27%
0.6
US
RB Global Inc
F:J1F
17.2
17%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
17.6
17%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Spie SA
PAR:SPIE
8.8
9%
1
FR
Elis SA
PAR:ELIS
6
7%
0.9
DK
Iss A/S
CSE:ISS
8.5
7%
1.2
US
VSE Corp
NASDAQ:VSEC
48.7
41%
1.2
P/E Multiple
Earnings Growth PEG
AU
Downer EDI Ltd
ASX:DOW
Average P/E: 83.1
30
38%
0.8
US
Cintas Corp
NASDAQ:CTAS
37.9
11%
3.4
US
Copart Inc
NASDAQ:CPRT
20.7
5%
4.1
AU
Brambles Ltd
ASX:BXB
21.8
10%
2.2
US
RB Global Inc
F:J1F
49.8
48%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.1
48%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.5 N/A N/A
FR
Spie SA
PAR:SPIE
46.3
54%
0.9
FR
Elis SA
PAR:ELIS
17.2
14%
1.2
DK
Iss A/S
CSE:ISS
15
18%
0.8
US
VSE Corp
NASDAQ:VSEC
541.7
146%
3.7

Market Distribution

In line with most companies in Australia
Percentile
42st
Based on 1 243 companies
42st percentile
13.3
Low
0 — 10
Typical Range
10 — 24.5
High
24.5 —
Distribution Statistics
Australia
Min 0
30th Percentile 10
Median 16.5
70th Percentile 24.5
Max 6 797.5

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.

DOW Intrinsic Value
8.51 AUD
Undervaluation 14%
Intrinsic Value
Price AU$7.35
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