Relative Value

The Relative Value of one IPH stock under the Base Case scenario is hidden AUD. Compared to the current market price of 5.09 AUD, IPH Ltd is hidden .

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.

IPH Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
34
Median 3Y
3.1
Median 5Y
3.7
Industry
1.4
Forward
1.9
vs History
87
vs Industry
38
Median 3Y
27.2
Median 5Y
26.9
Industry
19.7
Forward
11.8
vs History
80
vs Industry
45
Median 3Y
14.2
Median 5Y
16.3
Industry
13.2
vs History
0
vs Industry
3
Median 3Y
7
Median 5Y
15.5
Industry
18.7
vs History
87
vs Industry
59
Median 3Y
2.7
Median 5Y
3.2
Industry
2.5
vs History
87
vs Industry
28
Median 3Y
3.9
Median 5Y
4.2
Industry
1.4
Forward
2.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
87
vs Industry
30
Median 3Y
17.4
Median 5Y
19
Industry
10.6
Forward
8.2
vs History
87
vs Industry
41
Median 3Y
17.4
Median 5Y
19
Industry
13.7
Forward
9.3
vs History
74
vs Industry
33
Median 3Y
17.9
Median 5Y
17.9
Industry
12.4
vs History
74
vs Industry
33
Median 3Y
19.8
Median 5Y
19.6
Industry
15.1
vs History
87
vs Industry
54
Median 3Y
1.7
Median 5Y
2.2
Industry
1.8

Multiples Across Competitors

IPH Competitors Multiples
IPH Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
IPH Ltd
ASX:IPH
1.4B AUD 2 18.1 12.5 12.5
UK
Relx PLC
LSE:REL
74.5B GBP 7.9 38.5 22.1 28.2
CA
Thomson Reuters Corp
TSX:TRI
132.2B CAD 13.3 44.7 32.8 45.9
IE
Experian PLC
LSE:EXPN
35.4B GBP 6.3 40.7 160.6 223.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.7 27 40.4
US
Verisk Analytics Inc
NASDAQ:VRSK
42.8B USD 14.6 44.1 28.2 35.1
NL
Wolters Kluwer NV
AEX:WKL
32.7B EUR 5.5 30.3 18.5 24.6
US
CoStar Group Inc
NASDAQ:CSGP
36.3B USD 12.9 309.4 200.9 6 936.5
US
Equifax Inc
NYSE:EFX
32.4B USD 5.6 52.9 20.9 34.7
US
Leidos Holdings Inc
NYSE:LDOS
21.1B USD 1.2 15.8 11.4 13.1
CH
SGS SA
SIX:SGSN
15.6B CHF 2.3 26.9 12.7 19.4
P/S Multiple
Revenue Growth P/S to Growth
AU
IPH Ltd
ASX:IPH
Average P/S: 7.4
2
8%
0.3
UK
Relx PLC
LSE:REL
7.9
7%
1.1
CA
Thomson Reuters Corp
TSX:TRI
13.3
7%
1.9
IE
Experian PLC
LSE:EXPN
6.3
9%
0.7
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
14.6
8%
1.8
NL
Wolters Kluwer NV
AEX:WKL
5.5
7%
0.8
US
CoStar Group Inc
NASDAQ:CSGP
12.9
14%
0.9
US
Equifax Inc
NYSE:EFX
5.6
10%
0.6
US
Leidos Holdings Inc
NYSE:LDOS
1.2
4%
0.3
CH
SGS SA
SIX:SGSN
2.3
6%
0.4
P/E Multiple
Earnings Growth PEG
AU
IPH Ltd
ASX:IPH
Average P/E: 59.8
18.1
31%
0.6
UK
Relx PLC
LSE:REL
38.5
16%
2.4
CA
Thomson Reuters Corp
TSX:TRI
44.7
1%
44.7
IE
Experian PLC
LSE:EXPN
40.7
21%
1.9
UK
I
IHS Markit Ltd
F:0M3
36.7
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
44.1
9%
4.9
NL
Wolters Kluwer NV
AEX:WKL
30.3
12%
2.5
US
CoStar Group Inc
NASDAQ:CSGP
309.4
82%
3.8
US
Equifax Inc
NYSE:EFX
52.9
35%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
15.8
9%
1.8
CH
SGS SA
SIX:SGSN
26.9
16%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
IPH Ltd
ASX:IPH
Average EV/EBITDA: 49.8
12.5
21%
0.6
UK
Relx PLC
LSE:REL
22.1
9%
2.5
CA
Thomson Reuters Corp
TSX:TRI
32.8
7%
4.7
IE
Experian PLC
LSE:EXPN
160.6
10%
16.1
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
28.2
9%
3.1
NL
Wolters Kluwer NV
AEX:WKL
18.5
8%
2.3
US
CoStar Group Inc
NASDAQ:CSGP
200.9
90%
2.2
US
Equifax Inc
NYSE:EFX
20.9
15%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
11.4
5%
2.3
CH
SGS SA
SIX:SGSN
12.7
10%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
IPH Ltd
ASX:IPH
Average EV/EBIT: 674
12.5
16%
0.8
UK
Relx PLC
LSE:REL
28.2
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
45.9
9%
5.1
IE
Experian PLC
LSE:EXPN
223.8
14%
16
UK
I
IHS Markit Ltd
F:0M3
40.4
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
35.1
10%
3.5
NL
Wolters Kluwer NV
AEX:WKL
24.6
10%
2.5
US
CoStar Group Inc
NASDAQ:CSGP
6 936.5
454%
15.3
US
Equifax Inc
NYSE:EFX
34.7
24%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
13.1
6%
2.2
CH
SGS SA
SIX:SGSN
19.4
13%
1.5