Multiples-Based Value

The Multiples-Based Value of one 0QUU stock under the Base Case scenario is hidden SEK. Compared to the current market price of 125.35 SEK, Afry AB is hidden .

Multiples-Based 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.

0QUU Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

Multiples Across Competitors

0QUU Competitors Multiples
Afry AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Afry AB
LSE:0QUU
14B SEK 0.5 17.3 7.7 12.4
UK
Relx PLC
LSE:REL
45.8B GBP 4.8 22.4 14 17.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
CA
Thomson Reuters Corp
TSX:TRI
56.1B CAD 5.2 26.2 13.9 20.3
IE
Experian PLC
LSE:EXPN
23.5B GBP 4.1 23.8 13.1 18.6
US
Verisk Analytics Inc
NASDAQ:VRSK
25B USD 8.2 27.6 15.4 19.1
US
Equifax Inc
NYSE:EFX
21.9B USD 3.6 33.2 14.2 23.1
CH
SGS SA
SIX:SGSN
16B CHF 2.4 25 12.4 18.3
US
Leidos Holdings Inc
NYSE:LDOS
20.1B USD 1.2 13.9 9.8 11.1
US
CoStar Group Inc
NASDAQ:CSGP
16.5B USD 5.1 2 357 83.1 -220.3
NL
Wolters Kluwer NV
AEX:WKL
14.6B EUR 2.4 11.3 9.1 11.9
P/S Multiple
Revenue Growth P/S to Growth
SE
Afry AB
LSE:0QUU
Average P/S: 4.3
0.5
4%
0.1
UK
Relx PLC
LSE:REL
4.8
7%
0.7
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
5.2
8%
0.7
IE
Experian PLC
LSE:EXPN
4.1
10%
0.4
US
Verisk Analytics Inc
NASDAQ:VRSK
8.2
7%
1.2
US
Equifax Inc
NYSE:EFX
3.6
10%
0.4
CH
SGS SA
SIX:SGSN
2.4
7%
0.3
US
Leidos Holdings Inc
NYSE:LDOS
1.2
4%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
5.1
15%
0.3
NL
Wolters Kluwer NV
AEX:WKL
2.4
5%
0.5
P/E Multiple
Earnings Growth PEG
SE
Afry AB
LSE:0QUU
Average P/E: 235.8
17.3
34%
0.5
UK
Relx PLC
LSE:REL
22.4
16%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
26.2
21%
1.2
IE
Experian PLC
LSE:EXPN
23.8
21%
1.1
US
Verisk Analytics Inc
NASDAQ:VRSK
27.6
15%
1.8
US
Equifax Inc
NYSE:EFX
33.2
32%
1
CH
SGS SA
SIX:SGSN
25
12%
2.1
US
Leidos Holdings Inc
NYSE:LDOS
13.9
7%
2
US
CoStar Group Inc
NASDAQ:CSGP
2 357
418%
5.6
NL
Wolters Kluwer NV
AEX:WKL
11.3
8%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Afry AB
LSE:0QUU
Average EV/EBITDA: 20
7.7
17%
0.5
UK
Relx PLC
LSE:REL
14
9%
1.6
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
13.9
11%
1.3
IE
Experian PLC
LSE:EXPN
13.1
10%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
15.4
8%
1.9
US
Equifax Inc
NYSE:EFX
14.2
14%
1
CH
SGS SA
SIX:SGSN
12.4
10%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
9.8
3%
3.3
US
CoStar Group Inc
NASDAQ:CSGP
83.1
91%
0.9
NL
Wolters Kluwer NV
AEX:WKL
9.1
6%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Afry AB
LSE:0QUU
Average EV/EBIT: 19.3
12.4
25%
0.5
UK
Relx PLC
LSE:REL
17.6
12%
1.5
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
20.3
16%
1.3
IE
Experian PLC
LSE:EXPN
18.6
14%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
19.1
10%
1.9
US
Equifax Inc
NYSE:EFX
23.1
22%
1.1
CH
SGS SA
SIX:SGSN
18.3
12%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
11.1
5%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -220.3 N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
11.9
8%
1.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett