Intertrust NV
F:4IT

Watchlist Manager
Intertrust NV Logo
Intertrust NV
F:4IT
Watchlist
Price: 19.66 EUR -0.2%
Market Cap: €1.8B

Multiples-Based Value

4IT price has not been updated for more than 1 month. This may indicate that the stock has been delisted.

The Multiples-Based Value of one 4IT stock under the Base Case scenario is 81.37 EUR. Compared to the current market price of 19.66 EUR, Intertrust NV is Undervalued by 76%.

Multiples-Based 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.

4IT Multiples-Based Value
Base Case
81.37 EUR
Undervaluation 76%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

4IT Competitors Multiples
Intertrust NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Intertrust NV
F:4IT
1.8B EUR 0.1 2.1 2 2.6
UK
Relx PLC
LSE:REL
43.6B GBP 4.5 21.1 13.4 16.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
CA
Thomson Reuters Corp
TSX:TRI
55.8B CAD 5.4 26.9 14.2 20.9
IE
Experian PLC
LSE:EXPN
23.3B GBP 3.9 22.7 12.6 17.9
US
Verisk Analytics Inc
NASDAQ:VRSK
25.7B USD 8.3 28.1 15.8 19.6
US
Equifax Inc
NYSE:EFX
21B USD 3.4 31.7 13.6 22.3
CH
SGS SA
SIX:SGSN
16.4B CHF 2.4 24.6 12.3 18
US
Leidos Holdings Inc
NYSE:LDOS
19.9B USD 1.1 13.6 9.6 10.9
US
CoStar Group Inc
NASDAQ:CSGP
17.3B USD 5.1 2 368 82.6 -219.2
US
UL Solutions Inc
NYSE:ULS
16.8B USD 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
NL
Intertrust NV
F:4IT
Average P/S: 4.4
0.1
4%
0
UK
Relx PLC
LSE:REL
4.5
8%
0.6
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
5.4
8%
0.7
IE
Experian PLC
LSE:EXPN
3.9
10%
0.4
US
Verisk Analytics Inc
NASDAQ:VRSK
8.3
7%
1.2
US
Equifax Inc
NYSE:EFX
3.4
10%
0.3
CH
SGS SA
SIX:SGSN
2.4
7%
0.3
US
Leidos Holdings Inc
NYSE:LDOS
1.1
4%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
5.1
15%
0.3
US
U
UL Solutions Inc
NYSE:ULS
Not Available
6%
N/A
P/E Multiple
Earnings Growth PEG
NL
Intertrust NV
F:4IT
Average P/E: 257.5
2.1
1%
2.1
UK
Relx PLC
LSE:REL
21.1
16%
1.3
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
26.9
21%
1.3
IE
Experian PLC
LSE:EXPN
22.7
21%
1.1
US
Verisk Analytics Inc
NASDAQ:VRSK
28.1
15%
1.9
US
Equifax Inc
NYSE:EFX
31.7
32%
1
CH
SGS SA
SIX:SGSN
24.6
12%
2
US
Leidos Holdings Inc
NYSE:LDOS
13.6
7%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
2 368
418%
5.7
US
U
UL Solutions Inc
NYSE:ULS
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Intertrust NV
F:4IT
Average EV/EBITDA: 20.3
2
6%
0.3
UK
Relx PLC
LSE:REL
13.4
9%
1.5
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
14.2
11%
1.3
IE
Experian PLC
LSE:EXPN
12.6
10%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
15.8
8%
2
US
Equifax Inc
NYSE:EFX
13.6
14%
1
CH
SGS SA
SIX:SGSN
12.3
10%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
9.6
3%
3.2
US
CoStar Group Inc
NASDAQ:CSGP
82.6
91%
0.9
US
U
UL Solutions Inc
NYSE:ULS
Not Available
12%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Intertrust NV
F:4IT
Average EV/EBIT: 18.8
2.6
7%
0.4
UK
Relx PLC
LSE:REL
16.7
12%
1.4
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
20.9
16%
1.3
IE
Experian PLC
LSE:EXPN
17.9
14%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
19.6
10%
2
US
Equifax Inc
NYSE:EFX
22.3
22%
1
CH
SGS SA
SIX:SGSN
18
12%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
10.9
5%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -219.2 N/A N/A
US
U
UL Solutions Inc
NYSE:ULS
Not Available
13%
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