Science Applications International Corp
F:85S

Watchlist Manager
Science Applications International Corp Logo
Science Applications International Corp
F:85S
Watchlist
Price: 94.5 EUR 1.07% Market Closed
Market Cap: 4.8B EUR

Relative Value

The Relative Value of one 85S stock under the Base Case scenario is 140.99 EUR. Compared to the current market price of 94.5 EUR, Science Applications International Corp is Undervalued by 33%.

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
140.99 EUR
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
64
Median 3Y
0.8
Median 5Y
0.7
Industry
1.4
Forward
0.7
vs History
77
vs Industry
43
Median 3Y
15
Median 5Y
16.8
Industry
18.6
Forward
10.7
vs History
47
vs Industry
45
Median 3Y
11.6
Median 5Y
10.7
Industry
12.9
vs History
80
vs Industry
45
Median 3Y
18.1
Median 5Y
13.8
Industry
16.7
vs History
52
vs Industry
28
Median 3Y
3.5
Median 5Y
3.3
Industry
2.6
vs History
42
vs Industry
52
Median 3Y
1
Median 5Y
1
Industry
1.4
Forward
1
vs History
61
vs Industry
18
Median 3Y
8.9
Median 5Y
8.6
Industry
3.5
vs History
36
vs Industry
36
Median 3Y
10.3
Median 5Y
10.5
Industry
9.9
Forward
10.5
vs History
46
vs Industry
38
Median 3Y
13.1
Median 5Y
14
Industry
12.4
Forward
13.2
vs History
33
vs Industry
31
Median 3Y
15.9
Median 5Y
14.9
Industry
12.1
vs History
30
vs Industry
30
Median 3Y
16.8
Median 5Y
15.9
Industry
14.2
vs History
17
vs Industry
47
Median 3Y
1.7
Median 5Y
1.6
Industry
1.8

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
5B EUR 0.7 13.5 11.1 14.1
UK
Relx PLC
LSE:REL
56.7B GBP 5.9 29.4 20.8 21.3
CA
Thomson Reuters Corp
TSX:TRI
76.7B CAD 7.5 31.5 18.4 26
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.4 36.5 26.9 40.2
IE
Experian PLC
LSE:EXPN
30.1B GBP 5.1 29.6 159.8 226.3
US
Verisk Analytics Inc
NASDAQ:VRSK
30.7B USD 10.1 33.3 19 23.6
US
CoStar Group Inc
NASDAQ:CSGP
27.8B USD 9.1 1 367.6 191.4 -330.8
US
Equifax Inc
NYSE:EFX
26.9B USD 4.5 40.9 16.1 25.8
US
Leidos Holdings Inc
NYSE:LDOS
24.9B USD 1.4 17.7 12.2 14
NL
Wolters Kluwer NV
AEX:WKL
20.5B EUR 3.4 18.3 12.2 16
CH
SGS SA
SIX:SGSN
18.5B CHF 2.7 29.5 21.5 21.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Science Applications International Corp
F:85S
Average EV/EBITDA: 46.3
11.1
2%
5.5
UK
Relx PLC
LSE:REL
20.8
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
18.4
7%
2.6
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
IE
Experian PLC
LSE:EXPN
159.8
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
191.4
95%
2
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.2
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.2
7%
1.7
CH
SGS SA
SIX:SGSN
21.5
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Science Applications International Corp
F:85S
Average EV/EBIT: 42.9
14.1
5%
2.8
UK
Relx PLC
LSE:REL
21.3
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
26
10%
2.6
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
IE
Experian PLC
LSE:EXPN
226.3
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.6
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -330.8
406%
N/A
US
Equifax Inc
NYSE:EFX
25.8
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
14
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16
9%
1.8
CH
SGS SA
SIX:SGSN
21.5
13%
1.7