Deluxe Corp
F:DL8

Watchlist Manager
Deluxe Corp Logo
Deluxe Corp
F:DL8
Watchlist
Price: 18.8 EUR -1.57%
Market Cap: 831m EUR

Relative Value

The Relative Value of one DL8 stock under the Base Case scenario is 45.31 EUR. Compared to the current market price of 18.8 EUR, Deluxe Corp is Undervalued by 59%.

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.

DL8 Relative Value
Base Case
45.31 EUR
Undervaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2
Forward
0.5
vs History
77
vs Industry
35
Median 3Y
14.3
Median 5Y
16.4
Industry
16.6
Forward
6.3
vs History
38
vs Industry
58
Median 3Y
4
Median 5Y
4.2
Industry
10.1
vs History
11
vs Industry
13
Median 3Y
15.9
Median 5Y
1.5
Industry
16.5
vs History
41
vs Industry
53
Median 3Y
1.3
Median 5Y
1.4
Industry
1.7
vs History
36
vs Industry
49
Median 3Y
1
Median 5Y
1.1
Industry
1.5
Forward
1.1
vs History
30
vs Industry
64
Median 3Y
1.9
Median 5Y
2
Industry
4.3
vs History
49
vs Industry
46
Median 3Y
5.9
Median 5Y
6
Industry
8.6
Forward
5.5
vs History
82
vs Industry
37
Median 3Y
10.5
Median 5Y
10.7
Industry
12.7
Forward
10.3
vs History
65
vs Industry
31
Median 3Y
11.2
Median 5Y
11.5
Industry
10.9
vs History
57
vs Industry
17
Median 3Y
21.6
Median 5Y
24.4
Industry
15
vs History
22
vs Industry
54
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

DL8 Competitors Multiples
Deluxe 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
Deluxe Corp
F:DL8
996.9m EUR 0.5 12 6 9.2
JP
Dai Nippon Printing Co Ltd
TSE:7912
1.4T JPY 1 17.5 8.8 13.3
JP
Toppan Inc
TSE:7911
1.4T JPY 0.8 16 8.8 18
JP
TOPPAN Holdings Inc
SWB:TPX
5.2B EUR 0.6 11.1 6.3 12.8
US
Brady Corp
NYSE:BRC
3.8B USD 2.5 19.4 13 15.1
ZA
Novus Holdings Ltd
JSE:NVS
2B Zac 0 0 0 0
IE
Cimpress PLC
NASDAQ:CMPR
1.8B USD 0.5 49.8 8.1 12.9
CN
Hongbo Co Ltd
SZSE:002229
7.8B CNY 7.6 -37.5 -145.6 -145.6
JP
Toppan Forms Co Ltd
TSE:7862
172B JPY 0.8 35.6 7.4 13.8
CN
Tungkong Inc
SZSE:002117
6.8B CNY 5.3 33.7 31.2 31.2
US
RR Donnelley & Sons Co
F:DLLN
666m EUR 0.2 212.4 6 10
P/E Multiple
Earnings Growth PEG
US
Deluxe Corp
F:DL8
Average P/E: 45.3
12
51%
0.2
JP
Dai Nippon Printing Co Ltd
TSE:7912
17.5
4%
4.4
JP
Toppan Inc
TSE:7911
16
7%
2.3
JP
TOPPAN Holdings Inc
SWB:TPX
11.1
7%
1.6
US
Brady Corp
NYSE:BRC
19.4
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
49.8
101%
0.5
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -37.5 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
35.6
N/A N/A
CN
Tungkong Inc
SZSE:002117
33.7
N/A N/A
US
R
RR Donnelley & Sons Co
F:DLLN
212.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Deluxe Corp
F:DL8
Average EV/EBITDA: 10.6
6
6%
1
JP
Dai Nippon Printing Co Ltd
TSE:7912
8.8
4%
2.2
JP
Toppan Inc
TSE:7911
8.8
7%
1.3
JP
TOPPAN Holdings Inc
SWB:TPX
6.3
7%
0.9
US
Brady Corp
NYSE:BRC
13
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
8.1
14%
0.6
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -145.6 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
7.4
N/A N/A
CN
Tungkong Inc
SZSE:002117
31.2
N/A N/A
US
R
RR Donnelley & Sons Co
F:DLLN
6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Deluxe Corp
F:DL8
Average EV/EBIT: 15.2
9.2
-1%
N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
13.3
N/A N/A
JP
Toppan Inc
TSE:7911
18
N/A N/A
JP
TOPPAN Holdings Inc
SWB:TPX
12.8
N/A N/A
US
Brady Corp
NYSE:BRC
15.1
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
12.9
6%
2.1
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -145.6 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
13.8
N/A N/A
CN
Tungkong Inc
SZSE:002117
31.2
N/A N/A
US
R
RR Donnelley & Sons Co
F:DLLN
10
N/A N/A