Science Applications International Corp
F:85S

Watchlist Manager
Science Applications International Corp Logo
Science Applications International Corp
F:85S
Watchlist
Price: 86.5 EUR Market Closed
Market Cap: 4.4B EUR

Relative Value

The Relative Value of one 85S stock under the Base Case scenario is 142.01 EUR. Compared to the current market price of 86.5 EUR, Science Applications International Corp is Undervalued by 39%.

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.

85S Relative Value
Base Case
142.01 EUR
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
64
Median 3Y
0.8
Median 5Y
0.7
Industry
1.3
Forward
0.6
vs History
88
vs Industry
43
Median 3Y
15
Median 5Y
16.9
Industry
18.6
Forward
9.7
vs History
66
vs Industry
45
Median 3Y
11.9
Median 5Y
10.6
Industry
12.8
vs History
82
vs Industry
45
Median 3Y
18.1
Median 5Y
13.8
Industry
16.9
vs History
75
vs Industry
28
Median 3Y
3.5
Median 5Y
3.3
Industry
2.5
vs History
77
vs Industry
52
Median 3Y
1
Median 5Y
1
Industry
1.4
Forward
0.9
vs History
87
vs Industry
18
Median 3Y
8.9
Median 5Y
8.6
Industry
3.3
vs History
53
vs Industry
36
Median 3Y
10.3
Median 5Y
10.5
Industry
9.7
Forward
9.8
vs History
61
vs Industry
38
Median 3Y
13.1
Median 5Y
14
Industry
12.3
Forward
12.3
vs History
46
vs Industry
31
Median 3Y
16
Median 5Y
14.9
Industry
11.9
vs History
43
vs Industry
30
Median 3Y
16.8
Median 5Y
15.9
Industry
13.8
vs History
29
vs Industry
47
Median 3Y
1.7
Median 5Y
1.6
Industry
1.7

Multiples Across Competitors

85S Competitors Multiples
Science Applications International Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Science Applications International Corp
F:85S
4.5B EUR 0.6 12.2 10.4 13.2
UK
Relx PLC
LSE:REL
55.3B GBP 5.8 28.7 16.7 21.2
CA
Thomson Reuters Corp
TSX:TRI
80.6B CAD 8 33.5 19.5 27.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 36.9 27.2 40.7
IE
Experian PLC
LSE:EXPN
30.7B GBP 5.2 30.4 160.4 227.1
US
Verisk Analytics Inc
NASDAQ:VRSK
31.2B USD 10.3 33.8 19.3 23.9
US
CoStar Group Inc
NASDAQ:CSGP
28.6B USD 9.3 1 407.4 197.1 -340.7
US
Equifax Inc
NYSE:EFX
26.6B USD 4.5 40.4 16 25.5
NL
Wolters Kluwer NV
AEX:WKL
20.7B EUR 3.4 18.4 12.2 16.1
US
Leidos Holdings Inc
NYSE:LDOS
23.1B USD 1.3 16.4 11.4 13.1
CH
SGS SA
SIX:SGSN
17.6B CHF 2.6 28 20.5 20.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Science Applications International Corp
F:85S
Average EV/EBITDA: 46.4
10.4
2%
5.2
UK
Relx PLC
LSE:REL
16.7
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
19.5
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.4
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.3
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
197.1
95%
2.1
US
Equifax Inc
NYSE:EFX
16
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.2
7%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
11.4
6%
1.9
CH
SGS SA
SIX:SGSN
20.5
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Science Applications International Corp
F:85S
Average EV/EBIT: 42.9
13.2
5%
2.6
UK
Relx PLC
LSE:REL
21.2
12%
1.8
CA
Thomson Reuters Corp
TSX:TRI
27.6
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
227.1
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.9
11%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -340.7
406%
N/A
US
Equifax Inc
NYSE:EFX
25.5
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.1
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.1
9%
1.5
CH
SGS SA
SIX:SGSN
20.5
13%
1.6