Gateley (Holdings) PLC
F:5I2

Watchlist Manager
Gateley (Holdings) PLC Logo
Gateley (Holdings) PLC
F:5I2
Watchlist
Price: 1.38 EUR 1.47% Market Closed
Market Cap: 183.9m EUR

Relative Value

The Relative Value of one 5I2 stock under the Base Case scenario is 1.53 EUR. Compared to the current market price of 1.38 EUR, Gateley (Holdings) PLC is Undervalued by 10%.

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
1.53 EUR
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
51
Median 3Y
1
Median 5Y
1.3
Industry
1.4
Forward
0.8
vs History
4
vs Industry
18
Median 3Y
16.4
Median 5Y
15.6
Industry
20.1
Forward
8.7
vs History
35
vs Industry
41
Median 3Y
19.7
Median 5Y
18.1
Industry
13.6
vs History
51
vs Industry
21
Median 3Y
24
Median 5Y
23.2
Industry
18.4
vs History
67
vs Industry
47
Median 3Y
2.4
Median 5Y
2.7
Industry
2.6
vs History
87
vs Industry
49
Median 3Y
1.2
Median 5Y
1.4
Industry
1.4
Forward
1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
8
vs Industry
35
Median 3Y
10.4
Median 5Y
10.2
Industry
10.6
Forward
6.6
vs History
4
vs Industry
22
Median 3Y
18.4
Median 5Y
15.2
Industry
13.9
Forward
8.9
vs History
29
vs Industry
36
Median 3Y
22.7
Median 5Y
20.3
Industry
12.8
vs History
24
vs Industry
35
Median 3Y
26.2
Median 5Y
21.8
Industry
15.5
vs History
67
vs Industry
49
Median 3Y
1.8
Median 5Y
1.8
Industry
1.8

Multiples Across Competitors

5I2 Competitors Multiples
Gateley (Holdings) PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Gateley (Holdings) PLC
F:5I2
184.5m EUR 0.9 116.2 13 31.6
UK
Relx PLC
LSE:REL
64.6B GBP 6.8 33.5 19.2 24.3
CA
Thomson Reuters Corp
TSX:TRI
106.7B CAD 10.5 47.3 25.9 36.3
IE
Experian PLC
LSE:EXPN
34.9B GBP 6.3 40.6 160.6 223.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.4
US
CoStar Group Inc
NASDAQ:CSGP
38B USD 13 364.9 193.5 -5 569.6
US
Verisk Analytics Inc
NASDAQ:VRSK
37.4B USD 12.5 40.8 24.5 30.5
NL
Wolters Kluwer NV
AEX:WKL
26.6B EUR 4.4 23.7 15.1 20
US
Equifax Inc
NYSE:EFX
30.7B USD 5.3 47.9 18.9 30.6
US
Leidos Holdings Inc
NYSE:LDOS
22.8B USD 1.3 16.3 11.6 13.3
CH
SGS SA
SIX:SGSN
15.9B CHF 2.3 25.3 18.7 18.7
P/E Multiple
Earnings Growth PEG
UK
Gateley (Holdings) PLC
F:5I2
Average P/E: 72.1
116.2
138%
0.8
UK
Relx PLC
LSE:REL
33.5
16%
2.1
CA
Thomson Reuters Corp
TSX:TRI
47.3
1%
47.3
IE
Experian PLC
LSE:EXPN
40.6
21%
1.9
UK
I
IHS Markit Ltd
F:0M3
36.6
N/A N/A
US
CoStar Group Inc
NASDAQ:CSGP
364.9
82%
4.5
US
Verisk Analytics Inc
NASDAQ:VRSK
40.8
9%
4.5
NL
Wolters Kluwer NV
AEX:WKL
23.7
12%
2
US
Equifax Inc
NYSE:EFX
47.9
35%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
16.3
9%
1.8
CH
SGS SA
SIX:SGSN
25.3
16%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Gateley (Holdings) PLC
F:5I2
Average EV/EBITDA: 48
13
30%
0.4
UK
Relx PLC
LSE:REL
19.2
9%
2.1
CA
Thomson Reuters Corp
TSX:TRI
25.9
7%
3.7
IE
Experian PLC
LSE:EXPN
160.6
10%
16.1
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
US
CoStar Group Inc
NASDAQ:CSGP
193.5
94%
2.1
US
Verisk Analytics Inc
NASDAQ:VRSK
24.5
11%
2.2
NL
Wolters Kluwer NV
AEX:WKL
15.1
8%
1.9
US
Equifax Inc
NYSE:EFX
18.9
13%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
11.6
4%
2.9
CH
SGS SA
SIX:SGSN
18.7
10%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Gateley (Holdings) PLC
F:5I2
Average EV/EBIT: 46.9
31.6
62%
0.5
UK
Relx PLC
LSE:REL
24.3
13%
1.9
CA
Thomson Reuters Corp
TSX:TRI
36.3
9%
4
IE
Experian PLC
LSE:EXPN
223.7
15%
14.9
UK
I
IHS Markit Ltd
F:0M3
40.4
N/A N/A
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -5 569.6
452%
N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
30.5
12%
2.5
NL
Wolters Kluwer NV
AEX:WKL
20
10%
2
US
Equifax Inc
NYSE:EFX
30.6
21%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
13.3
6%
2.2
CH
SGS SA
SIX:SGSN
18.7
13%
1.4