Using the industry peer median P/E Multiples multiple (trailing + forward), CEA Industries Inc. Common Stock (BNC) has a fair value of $86.26 based on 8 comparable companies in the Engineering & Construction industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| CEA Industries Inc. Common StockBNC | 163 | — | 3.4x |
| Quanta Services, Inc. | 82,946 | 81.5x | 42.5x |
| Comfort Systems USA, Inc. | 50,583 | 49.7x | 100.2x |
| EMCOR Group, Inc. | 33,912 | 26.9x | 26.8x |
| MasTec, Inc. | 26,611 | 66.5x | 40.0x |
| Jacobs Solutions Inc. | 15,120 | 53.8x | 18.4x |
| Sterling Infrastructure, Inc. | 12,079 | 42.0x | 29.1x |
| Aecom | 10,987 | 20.2x | 18.9x |
| Dycom Industries, Inc. | 10,448 | 36.5x | 24.7x |
| Industry Median | 45.8x | 27.9x | |
| (*) Profit after tax | 170 | 47 | |
| Equity Value | 7,796 | 1,378 | |
| (/) Outstanding shares | 53 | 53 | |
| Fair Price | $147 | $26 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), CEA Industries Inc. Common Stock (BNC) has a fair value of $3.36 based on 9 comparable companies in the Engineering & Construction industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| CEA Industries Inc. Common StockBNC | 163 | 1.2x | 7.4x |
| Quanta Services, Inc. | 82,946 | 3.0x | 2.5x |
| Comfort Systems USA, Inc. | 50,583 | 5.5x | 7.3x |
| EMCOR Group, Inc. | 33,912 | 2.0x | 1.9x |
| MasTec, Inc. | 26,611 | 2.0x | 1.7x |
| APi Group Corporation | 18,212 | 2.6x | 2.9x |
| Jacobs Solutions Inc. | 15,120 | 1.4x | 1.5x |
| Sterling Infrastructure, Inc. | 12,079 | 4.8x | 3.9x |
| Aecom | 10,987 | 0.8x | 1.8x |
| Dycom Industries, Inc. | 10,448 | 2.3x | 1.8x |
| Industry Median | 2.3x | 1.9x | |
| (*) Revenue | 132 | 21 | |
| = Enterprise Value | 303 | 39 | |
| (-) Net Debt | -8 | -8 | |
| Equity Value | 311 | 46 | |
| (/) Outstanding shares | 53 | 53 | |
| Fair Price | $6 | $1 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.