Elis SA banner

Relative Value

The Relative Value of one ELIS stock under the Base Case scenario is 31.19 EUR. Compared to the current market price of 25.52 EUR, Elis SA is Undervalued by 18%.

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.

ELIS Relative Value
Base Case
31.19 EUR
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ELIS Competitors Multiples
Elis SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Elis SA
PAR:ELIS
5.9B EUR 1.3 16.1 5.6 14.1
US
Cintas Corp
NASDAQ:CTAS
77.3B USD 7.2 40.8 26.5 31.9
US
Copart Inc
NASDAQ:CPRT
32.9B USD 7.1 21.1 14.6 16.5
AU
Brambles Ltd
ASX:BXB
30B AUD 3.1 22.3 16.5 16.5
US
RB Global Inc
F:J1F
16.3B EUR 4.1 49.8 17.2 28.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.3B CAD 4 47.9 16.6 27.4
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 44.6 8.5 15.1
US
Aurora Innovation Inc
NASDAQ:AUR
8.3B USD 2 752.6 -10.1 -8 -7.7
US
VSE Corp
NASDAQ:VSEC
5.9B USD 5.3 522.5 49.7 71.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/S Multiple
Revenue Growth P/S to Growth
FR
Elis SA
PAR:ELIS
Average P/S: 253.7
1.3
5%
0.3
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.1
5%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
US
RB Global Inc
F:J1F
4.1
10%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 752.6
513%
5.4
US
VSE Corp
NASDAQ:VSEC
5.3
18%
0.3
US
I
IAA Inc
F:3NI
2.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
2.6
8%
0.3
P/E Multiple
Earnings Growth PEG
FR
Elis SA
PAR:ELIS
Average P/E: 81.5
16.1
14%
1.2
US
Cintas Corp
NASDAQ:CTAS
40.8
11%
3.7
US
Copart Inc
NASDAQ:CPRT
21.1
5%
4.2
AU
Brambles Ltd
ASX:BXB
22.3
10%
2.2
US
RB Global Inc
F:J1F
49.8
48%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
47.9
48%
1
FR
Spie SA
PAR:SPIE
44.6
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.1 N/A N/A
US
VSE Corp
NASDAQ:VSEC
522.5
108%
4.8
US
I
IAA Inc
F:3NI
19.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Elis SA
PAR:ELIS
Average EV/EBITDA: 18.2
5.6
6%
0.9
US
Cintas Corp
NASDAQ:CTAS
26.5
10%
2.7
US
Copart Inc
NASDAQ:CPRT
14.6
5%
2.9
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
US
RB Global Inc
F:J1F
17.2
17%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.6
17%
1
FR
Spie SA
PAR:SPIE
8.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8 N/A N/A
US
VSE Corp
NASDAQ:VSEC
49.7
39%
1.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Elis SA
PAR:ELIS
Average EV/EBIT: 25.9
14.1
10%
1.4
US
Cintas Corp
NASDAQ:CTAS
31.9
10%
3.2
US
Copart Inc
NASDAQ:CPRT
16.5
5%
3.3
AU
Brambles Ltd
ASX:BXB
16.5
10%
1.6
US
RB Global Inc
F:J1F
28.4
24%
1.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.4
24%
1.1
FR
Spie SA
PAR:SPIE
15.1
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
US
VSE Corp
NASDAQ:VSEC
71.6
26%
2.8
US
I
IAA Inc
F:3NI
16.1
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2
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