Valuation Renewi plc

Equities

Market Closed - London S.E. Other stock markets 07:30:00 06/06/2025 BST			5-day change	1st Jan Change
868.00 ^GBX	0.00%		+0.12%	+7.29%

06-09	Macquarie Unit, Canadian Investor Complete Acquisition of European Recycling Firm	MT
06-09	Renewi Delists from Euronext Amsterdam, London Bourse	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027
Capitalization ¹	14,064	10,399	10,399	10,399	-	-
Change	-	-26.06%	0%	0%	-	-
Enterprise Value (EV) ¹	14,064	10,399	10,399	11,155	11,127	11,120
Change	-	-26.06%	0%	7.28%	-0.25%	-0.07%
P/E ratio	-	-	-	-	-	-
PBR	-	-	-	-	-	-
PEG	-	-	-	-	-	-
Capitalization / Revenue	7.52x	5.5x	5.56x	5.84x	5.59x	5.47x
EV / Revenue	7.52x	5.5x	5.56x	6.27x	5.98x	5.85x
EV / EBITDA	53.6x	40.7x	44.8x	44.5x	41.6x	40.1x
EV / EBIT	105x	78.2x	97.4x	90.9x	85.7x	79.8x
EV / FCF	149,773,200x	163,757,738x	150,052,185x	-	419,904,895x	201,816,904x
FCF Yield	0%	0%	0%	-	0%	0%
Dividend per Share ³	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ³	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,869	1,892	1,869	1,780	1,861	1,900
EBITDA ¹	262.6	255.6	232.3	250.5	267.6	277.2
EBIT ¹	133.6	132.9	106.8	122.7	129.9	139.3
Net income ¹	74.5	62.9	-34.1	52.96	73	-
Net Debt ¹	-	-	-	756.5	728.9	721.5
Reference price ³	175.67	129.08	129.08	129.08	129.08	129.08
Nbr of stocks (in thousands)	80,058	80,559	80,559	80,559	-	-
Announcement Date	24/05/22	25/05/23	30/05/24	-	-	-

¹MXN in Million²EUR in Million³

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RENEWI PLC	-	0.71x	5.08x	-	14.1B
WASTE CONNECTIONS, INC.	41.11x	5.98x	18.02x	0.67%	49.27B
GFL ENVIRONMENTAL INC.	8.53x	4.76x	15.98x	0.1%	18.43B
CASELLA WASTE SYSTEMS, INC.	345.24x	4.62x	19.9x	-.--%	7.47B
CLEANAWAY WASTE MANAGEMENT LIMITED	33.08x	1.96x	9.74x	2.19%	3.94B
GRANDBLUE ENVIRONMENT CO., LTD.	11.23x	-	-	3.53%	2.83B
SECURE WASTE INFRASTRUCTURE CORP.	18.57x	2.77x	8.29x	2.55%	2.54B
ZHEFU HOLDING GROUP CO., LTD.	14.86x	-	-	-	2.24B
Average	67.52x	3.47x	12.83x	1.51%	12.6B
Weighted average by Cap.	57.71x	4.61x	15.27x	0.71%