5FO Relative Valuation - Mirait One Corp

Watchlist Manager

Watchlist

Price: 19.8 EUR -1%

Market Cap: €1.9B

Relative Value

The Relative Value of one 5FO stock under the Base Case scenario is hidden EUR. Compared to the current market price of 19.8 EUR, Mirait One Corp 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.

What is Relative Valuation?

How is Relative Value calculated?

5FO Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		Mirait One Corp F:5FO	1.8B EUR	0.5	14.2	8.1	11.6
JP		Sumitomo Densetsu Co Ltd TSE:1949	35.2T JPY	1.5	19.9	10.9	11.5
US		Quanta Services Inc NYSE:PWR	84.9B USD	3	82.7	36.4	57.7
FR		Vinci SA PAR:DG	72.6B EUR	1	14.7	6.6	9.6
IN		Larsen & Toubro Ltd NSE:LT	5.2T INR	1.9	31.9	19.2	22.6
IN		Larsen and Toubro Ltd F:LTO	47.2B EUR	1.8	31.1	18.8	22
US		Comfort Systems USA Inc NYSE:FIX	49.5B USD	5.4	48.4	33.5	37.1
ES		Ferrovial SA MAD:FER	40.9B EUR	4.2	45.8	32.3	48.7
NL		Ferrovial SE AEX:FER	40.8B EUR	4.2	45.9	32.4	48.8
DE	H	Hochtief AG XETRA:HOT	28.5B EUR	0.8	32.7	11	14.5
US		EMCOR Group Inc NYSE:EME	32.1B USD	1.9	25.2	17.6	19.7

				Revenue Growth	P/S to Growth
JP		Mirait One Corp F:5FO	Average P/S: 2.4 0.5	4%	0.1
JP		Sumitomo Densetsu Co Ltd TSE:1949	1.5	3%	0.5
US		Quanta Services Inc NYSE:PWR	3	15%	0.2
FR		Vinci SA PAR:DG	1	3%	0.3
IN		Larsen & Toubro Ltd NSE:LT	1.9	16%	0.1
IN		Larsen and Toubro Ltd F:LTO	1.8	16%	0.1
US		Comfort Systems USA Inc NYSE:FIX	5.4	16%	0.3
ES		Ferrovial SA MAD:FER	4.2	5%	0.8
NL		Ferrovial SE AEX:FER	4.2	5%	0.8
DE	H	Hochtief AG XETRA:HOT	0.8	11%	0.1
US		EMCOR Group Inc NYSE:EME	1.9	8%	0.2

				Earnings Growth	PEG
JP		Mirait One Corp F:5FO	Average P/E: 35.7 14.2	16%	0.9
JP		Sumitomo Densetsu Co Ltd TSE:1949	19.9	3%	6.6
US		Quanta Services Inc NYSE:PWR	82.7	38%	2.2
FR		Vinci SA PAR:DG	14.7	10%	1.5
IN		Larsen & Toubro Ltd NSE:LT	31.9	21%	1.5
IN		Larsen and Toubro Ltd F:LTO	31.1	21%	1.5
US		Comfort Systems USA Inc NYSE:FIX	48.4	19%	2.5
ES		Ferrovial SA MAD:FER	45.8	5%	9.2
NL		Ferrovial SE AEX:FER	45.9	5%	9.2
DE	H	Hochtief AG XETRA:HOT	32.7	17%	1.9
US		EMCOR Group Inc NYSE:EME	25.2	6%	4.2

				EBITDA Growth	EV/EBITDA to Growth
JP		Mirait One Corp F:5FO	Average EV/EBITDA: 20.6 8.1	9%	0.9
JP		Sumitomo Densetsu Co Ltd TSE:1949	10.9	N/A	N/A
US		Quanta Services Inc NYSE:PWR	36.4	22%	1.7
FR		Vinci SA PAR:DG	6.6	5%	1.3
IN		Larsen & Toubro Ltd NSE:LT	19.2	18%	1.1
IN		Larsen and Toubro Ltd F:LTO	18.8	18%	1
US		Comfort Systems USA Inc NYSE:FIX	33.5	16%	2.1
ES		Ferrovial SA MAD:FER	32.3	10%	3.2
NL		Ferrovial SE AEX:FER	32.4	10%	3.2
DE	H	Hochtief AG XETRA:HOT	11	3%	3.7
US		EMCOR Group Inc NYSE:EME	17.6	7%	2.5

				EBIT Growth	EV/EBIT to Growth
JP		Mirait One Corp F:5FO	Average EV/EBIT: 27.6 11.6	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	11.5	N/A	N/A
US		Quanta Services Inc NYSE:PWR	57.7	23%	2.5
FR		Vinci SA PAR:DG	9.6	7%	1.4
IN		Larsen & Toubro Ltd NSE:LT	22.6	20%	1.1
IN		Larsen and Toubro Ltd F:LTO	22	20%	1.1
US		Comfort Systems USA Inc NYSE:FIX	37.1	22%	1.7
ES		Ferrovial SA MAD:FER	48.7	13%	3.7
NL		Ferrovial SE AEX:FER	48.8	13%	3.8
DE	H	Hochtief AG XETRA:HOT	14.5	4%	3.6
US		EMCOR Group Inc NYSE:EME	19.7	N/A	N/A

Mirait One Corp
F:5FO

Relative Value

Valuation Multiples

Multiples Across Competitors

5FO Competitors Multiples
Mirait One Corp Competitors

See Also

Company

Help

Tools

Stocks

Mirait One Corp F:5FO

Relative Value

Valuation Multiples

Multiples Across Competitors

5FO Competitors Multiples Mirait One Corp Competitors

See Also

Company

Help

Tools

Stocks

Mirait One Corp
F:5FO

5FO Competitors Multiples
Mirait One Corp Competitors