Maintel Holdings PLC
LSE:MAI

Watchlist Manager
Maintel Holdings PLC Logo
Maintel Holdings PLC
LSE:MAI
Watchlist
Price: 132.5 GBX
Market Cap: £19m

Relative Value

The Relative Value of one MAI stock under the Base Case scenario is 276.69 GBX. Compared to the current market price of 132.5 GBX, Maintel Holdings PLC is Undervalued by 52%.

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.

MAI Relative Value
Base Case
276.69 GBX
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MAI Competitors Multiples
Maintel Holdings PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Maintel Holdings PLC
LSE:MAI
19m GBP 0.2 -54.1 4 10.6
US
Cintas Corp
NASDAQ:CTAS
72.5B USD 6.7 38.3 24.9 30
US
Copart Inc
NASDAQ:CPRT
32.2B USD 7 20.7 14.2 16.1
AU
Brambles Ltd
ASX:BXB
29.9B AUD 3.1 22 16.2 16.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.2B CAD 3.9 46.7 16.2 26.8
US
RB Global Inc
F:J1F
15.2B EUR 3.9 46.4 16.1 26.6
FR
Spie SA
PAR:SPIE
7.5B EUR 0.7 42.5 8.1 14.4
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 2 836.8 -10.4 -8.4 -8.1
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.6 5.1 13.5
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
DK
Iss A/S
CSE:ISS
36.4B DKK 0.4 14.1 8 11.2
P/S Multiple
Revenue Growth P/S to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average P/S: 260.6
0.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
6.7
9%
0.7
US
Copart Inc
NASDAQ:CPRT
7
5%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
3.9
10%
0.4
US
RB Global Inc
F:J1F
3.9
10%
0.4
FR
Spie SA
PAR:SPIE
0.7
5%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
2 836.8
513%
5.5
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
UK
Maintel Holdings PLC
LSE:MAI
Average P/E: 29.5
Negative Multiple: -54.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
38.3
11%
3.5
US
Copart Inc
NASDAQ:CPRT
20.7
5%
4.1
AU
Brambles Ltd
ASX:BXB
22
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
46.7
48%
1
US
RB Global Inc
F:J1F
46.4
48%
1
FR
Spie SA
PAR:SPIE
42.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Elis SA
PAR:ELIS
15.6
15%
1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
14.1
17%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Maintel Holdings PLC
LSE:MAI
Average EV/EBITDA: 12.6
4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
24.9
10%
2.5
US
Copart Inc
NASDAQ:CPRT
14.2
5%
2.8
AU
Brambles Ltd
ASX:BXB
16.2
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.2
17%
1
US
RB Global Inc
F:J1F
16.1
17%
0.9
FR
Spie SA
PAR:SPIE
8.1
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
5.1
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
UK
Maintel Holdings PLC
LSE:MAI
Average EV/EBIT: 18.1
10.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
30
11%
2.7
US
Copart Inc
NASDAQ:CPRT
16.1
5%
3.2
AU
Brambles Ltd
ASX:BXB
16.2
10%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8
24%
1.1
US
RB Global Inc
F:J1F
26.6
24%
1.1
FR
Spie SA
PAR:SPIE
14.4
14%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
11%
1.2
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
11.2
8%
1.4
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