KIE Relative Valuation - Kier Group PLC

Watchlist Manager

Watchlist

Price: 203 GBX -1.69% Market Closed

Market Cap: £872.5m

	Kier Group PLC LSE:KIE	UK

Relative Value

The Relative Value of one KIE stock under the Base Case scenario is 206.58 GBX. Compared to the current market price of 203 GBX, Kier Group PLC is Undervalued by 2%.

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?

KIE Relative Value

Base Case

Undervaluation 2%

Relative Value

Price

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
UK		Kier Group PLC LSE:KIE	935.2m GBP	0.2	15.1	4.4	7.3
JP		Sumitomo Densetsu Co Ltd TSE:1949	35.2T JPY	1.5	19.9	10.9	11.5
US		Quanta Services Inc NYSE:PWR	86.5B USD	3	84.3	37.2	59
FR		Vinci SA PAR:DG	70.8B EUR	0.9	14.4	6.5	9.5
IN		Larsen and Toubro Ltd F:LTO	45.1B EUR	1.7	29.7	18	21.1
US		Comfort Systems USA Inc NYSE:FIX	51.4B USD	5.6	50.3	34.7	38.4
IN		Larsen & Toubro Ltd NSE:LT	4.6T INR	1.7	29.7	18	21.1
NL		Ferrovial SE AEX:FER	39.2B EUR	4.1	44.1	31.3	47.2
ES		Ferrovial SA MAD:FER	39.2B EUR	4.1	44.2	31.4	47.2
DE	H	Hochtief AG XETRA:HOT	29.7B EUR	0.8	32.7	11	14.5
US		EMCOR Group Inc NYSE:EME	33.9B USD	2	26.6	18.6	20.8

				Revenue Growth	P/S to Growth
UK		Kier Group PLC LSE:KIE	Average P/S: 2.3 0.2	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	0.9	3%	0.3
IN		Larsen and Toubro Ltd F:LTO	1.7	16%	0.1
US		Comfort Systems USA Inc NYSE:FIX	5.6	16%	0.4
IN		Larsen & Toubro Ltd NSE:LT	1.7	16%	0.1
NL		Ferrovial SE AEX:FER	4.1	5%	0.8
ES		Ferrovial SA MAD:FER	4.1	5%	0.8
DE	H	Hochtief AG XETRA:HOT	0.8	11%	0.1
US		EMCOR Group Inc NYSE:EME	2	8%	0.2

				Earnings Growth	PEG
UK		Kier Group PLC LSE:KIE	Average P/E: 35.6 15.1	26%	0.6
JP		Sumitomo Densetsu Co Ltd TSE:1949	19.9	3%	6.6
US		Quanta Services Inc NYSE:PWR	84.3	38%	2.2
FR		Vinci SA PAR:DG	14.4	10%	1.4
IN		Larsen and Toubro Ltd F:LTO	29.7	21%	1.4
US		Comfort Systems USA Inc NYSE:FIX	50.3	18%	2.8
IN		Larsen & Toubro Ltd NSE:LT	29.7	21%	1.4
NL		Ferrovial SE AEX:FER	44.1	5%	8.8
ES		Ferrovial SA MAD:FER	44.2	5%	8.8
DE	H	Hochtief AG XETRA:HOT	32.7	17%	1.9
US		EMCOR Group Inc NYSE:EME	26.6	6%	4.4

				EBITDA Growth	EV/EBITDA to Growth
UK		Kier Group PLC LSE:KIE	Average EV/EBITDA: 20.2 4.4	5%	0.9
JP		Sumitomo Densetsu Co Ltd TSE:1949	10.9	N/A	N/A
US		Quanta Services Inc NYSE:PWR	37.2	22%	1.7
FR		Vinci SA PAR:DG	6.5	5%	1.3
IN		Larsen and Toubro Ltd F:LTO	18	18%	1
US		Comfort Systems USA Inc NYSE:FIX	34.7	16%	2.2
IN		Larsen & Toubro Ltd NSE:LT	18	18%	1
NL		Ferrovial SE AEX:FER	31.3	10%	3.1
ES		Ferrovial SA MAD:FER	31.4	10%	3.1
DE	H	Hochtief AG XETRA:HOT	11	3%	3.7
US		EMCOR Group Inc NYSE:EME	18.6	7%	2.7

				EBIT Growth	EV/EBIT to Growth
UK		Kier Group PLC LSE:KIE	Average EV/EBIT: 27.1 7.3	13%	0.6
JP		Sumitomo Densetsu Co Ltd TSE:1949	11.5	N/A	N/A
US		Quanta Services Inc NYSE:PWR	59	24%	2.5
FR		Vinci SA PAR:DG	9.5	7%	1.4
IN		Larsen and Toubro Ltd F:LTO	21.1	20%	1.1
US		Comfort Systems USA Inc NYSE:FIX	38.4	22%	1.7
IN		Larsen & Toubro Ltd NSE:LT	21.1	20%	1.1
NL		Ferrovial SE AEX:FER	47.2	13%	3.6
ES		Ferrovial SA MAD:FER	47.2	13%	3.6
DE	H	Hochtief AG XETRA:HOT	14.5	5%	2.9
US		EMCOR Group Inc NYSE:EME	20.8	11%	1.9

Kier Group PLC
LSE:KIE

Relative Value

Valuation Multiples

Multiples Across Competitors

KIE Competitors Multiples
Kier Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Kier Group PLC LSE:KIE

Relative Value

Valuation Multiples

Multiples Across Competitors

KIE Competitors Multiples Kier Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Kier Group PLC
LSE:KIE

KIE Competitors Multiples
Kier Group PLC Competitors