Gateley (Holdings) PLC
F:5I2

Watchlist Manager
Gateley (Holdings) PLC Logo
Gateley (Holdings) PLC
F:5I2
Watchlist
Price: 1.11 EUR
Market Cap: 147.9m EUR

Relative Value

The Relative Value of one 5I2 stock under the Base Case scenario is 2.57 EUR. Compared to the current market price of 1.11 EUR, Gateley (Holdings) PLC is Undervalued by 57%.

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.

5I2 Relative Value
Base Case
2.57 EUR
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
51
Median 3Y
1
Median 5Y
1.2
Industry
1.3
Forward
0.7
vs History
17
vs Industry
18
Median 3Y
17
Median 5Y
16.3
Industry
18.5
Forward
7.3
vs History
3
vs Industry
41
Median 3Y
19.7
Median 5Y
18.8
Industry
12.8
vs History
69
vs Industry
21
Median 3Y
23.5
Median 5Y
23.5
Industry
17.2
vs History
98
vs Industry
47
Median 3Y
2.3
Median 5Y
2.6
Industry
2.5
vs History
98
vs Industry
49
Median 3Y
1.1
Median 5Y
1.4
Industry
1.4
Forward
0.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
22
vs Industry
35
Median 3Y
10.4
Median 5Y
10.4
Industry
9.6
Forward
6
vs History
15
vs Industry
22
Median 3Y
19.2
Median 5Y
15.5
Industry
12.3
Forward
8
vs History
3
vs Industry
36
Median 3Y
22.7
Median 5Y
21.4
Industry
11.8
vs History
vs Industry
35
Median 3Y
24.1
Median 5Y
21.9
Industry
13.9
vs History
98
vs Industry
49
Median 3Y
1.8
Median 5Y
1.9
Industry
1.8

Multiples Across Competitors

5I2 Competitors Multiples
Gateley (Holdings) PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Gateley (Holdings) PLC
F:5I2
151.1m EUR 0.7 29.7 11.9 26.3
UK
Relx PLC
LSE:REL
55.7B GBP 5.8 28.9 20.5 21
CA
Thomson Reuters Corp
TSX:TRI
81.1B CAD 8 33.6 19.6 27.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 36.9 27.2 40.7
IE
Experian PLC
LSE:EXPN
31B GBP 5.2 30.5 160.8 227.7
US
Verisk Analytics Inc
NASDAQ:VRSK
30.3B USD 10 32.9 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27B USD 8.8 1 331.6 186.1 -321.8
US
Equifax Inc
NYSE:EFX
26.8B USD 4.5 40.7 16.1 25.7
NL
Wolters Kluwer NV
AEX:WKL
21B EUR 3.5 18.7 12.4 16.3
US
Leidos Holdings Inc
NYSE:LDOS
23.3B USD 1.3 16.6 11.5 13.2
CH
SGS SA
SIX:SGSN
17.2B CHF 2.5 27.5 20.1 20.1
P/E Multiple
Earnings Growth PEG
UK
Gateley (Holdings) PLC
F:5I2
Average P/E: 148
29.7
140%
0.2
UK
Relx PLC
LSE:REL
28.9
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
33.6
1%
33.6
UK
I
IHS Markit Ltd
F:0M3
36.9
N/A N/A
IE
Experian PLC
LSE:EXPN
30.5
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
32.9
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 331.6
84%
15.9
US
Equifax Inc
NYSE:EFX
40.7
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.7
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.6
10%
1.7
CH
SGS SA
SIX:SGSN
27.5
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Gateley (Holdings) PLC
F:5I2
Average EV/EBITDA: 45.9
11.9
31%
0.4
UK
Relx PLC
LSE:REL
20.5
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.6
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.8
10%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
186.1
95%
2
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.4
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.5
6%
1.9
CH
SGS SA
SIX:SGSN
20.1
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Gateley (Holdings) PLC
F:5I2
Average EV/EBIT: 44.2
26.3
62%
0.4
UK
Relx PLC
LSE:REL
21
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.7
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
227.7
14%
16.3
US
Verisk Analytics Inc
NASDAQ:VRSK
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -321.8
406%
N/A
US
Equifax Inc
NYSE:EFX
25.7
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.2
8%
1.7
CH
SGS SA
SIX:SGSN
20.1
13%
1.5