Civeo Corp
NYSE:CVEO

Watchlist Manager
Civeo Corp Logo
Civeo Corp
NYSE:CVEO
Watchlist
Price: 28.39 USD -0.6% Market Closed
Market Cap: $327.1m

Relative Value

The Relative Value of one CVEO stock under the Base Case scenario is 44.97 USD. Compared to the current market price of 28.39 USD, Civeo Corp is Undervalued by 37%.

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.

CVEO Relative Value
Base Case
44.97 USD
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CVEO Competitors Multiples
Civeo Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Civeo Corp
NYSE:CVEO
330.6m USD 0.5 -11.6 7.5 -270.1
US
Cintas Corp
NASDAQ:CTAS
78.5B USD 7.3 41.5 26.9 32.4
US
Copart Inc
NASDAQ:CPRT
35.1B USD 7.6 22.6 15.8 17.8
AU
Brambles Ltd
ASX:BXB
30.3B AUD 3.1 22.3 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.1B CAD 4.2 50.3 17.3 28.7
US
RB Global Inc
F:J1F
16.8B EUR 4.2 50.6 17.4 28.8
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 46.5 8.8 15.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 2 830.3 -10.4 -8.3 -8
FR
Elis SA
PAR:ELIS
5.9B EUR 1.3 15.8 5.5 14
US
VSE Corp
NASDAQ:VSEC
6.4B USD 5.7 565.9 53.6 77.3
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
US
Civeo Corp
NYSE:CVEO
Average P/S: 260.7
0.5
1%
0.5
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.6
5%
1.5
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.2
10%
0.4
US
RB Global Inc
F:J1F
4.2
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 830.3
513%
5.5
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
US
VSE Corp
NASDAQ:VSEC
5.7
18%
0.3
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
US
Civeo Corp
NYSE:CVEO
Average P/E: 92.8
Negative Multiple: -11.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.5
11%
3.8
US
Copart Inc
NASDAQ:CPRT
22.6
5%
4.5
AU
Brambles Ltd
ASX:BXB
22.3
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.3
48%
1
US
RB Global Inc
F:J1F
50.6
48%
1.1
FR
Spie SA
PAR:SPIE
46.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Elis SA
PAR:ELIS
15.8
14%
1.1
US
VSE Corp
NASDAQ:VSEC
565.9
108%
5.2
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Civeo Corp
NYSE:CVEO
Average EV/EBITDA: 18.2
7.5
10%
0.7
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
15.8
5%
3.2
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
17.3
17%
1
US
RB Global Inc
F:J1F
17.4
17%
1
FR
Spie SA
PAR:SPIE
8.8
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.3 N/A N/A
FR
Elis SA
PAR:ELIS
5.5
6%
0.9
US
VSE Corp
NASDAQ:VSEC
53.6
39%
1.4
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Civeo Corp
NYSE:CVEO
Average EV/EBIT: 27.5
Negative Multiple: -270.1
54%
N/A
US
Cintas Corp
NASDAQ:CTAS
32.4
10%
3.2
US
Copart Inc
NASDAQ:CPRT
17.8
5%
3.6
AU
Brambles Ltd
ASX:BXB
16.5
10%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.7
24%
1.2
US
RB Global Inc
F:J1F
28.8
24%
1.2
FR
Spie SA
PAR:SPIE
15.6
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8 N/A N/A
FR
Elis SA
PAR:ELIS
14
10%
1.4
US
VSE Corp
NASDAQ:VSEC
77.3
26%
3
US
I
IAA Inc
F:3NI
16.1
N/A N/A
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