N

Northcoders Group PLC
LSE:CODE

Watchlist Manager
Northcoders Group PLC
LSE:CODE
Watchlist
Price: 31.5 GBX Market Closed
Market Cap: 2.5m GBX

Relative Value

The Relative Value of one CODE stock under the Base Case scenario is hidden GBX. Compared to the current market price of 31.5 GBX, Northcoders Group PLC is hidden .

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.

CODE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
59
vs Industry
43
Median 3Y
1.7
Median 5Y
1
Industry
1.3
Forward
0.3
vs History
25
vs Industry
17
Median 3Y
-10.7
Median 5Y
-24.4
Industry
15.6
Forward
3.4
vs History
37
vs Industry
26
Median 3Y
3.3
Median 5Y
-95.7
Industry
8.1
vs History
3
vs Industry
16
Median 3Y
-20.3
Median 5Y
-31.3
Industry
11.3
vs History
81
vs Industry
34
Median 3Y
2.5
Median 5Y
2.6
Industry
1.7
vs History
59
vs Industry
47
Median 3Y
1.6
Median 5Y
1.1
Industry
1.4
Forward
0.1
vs History
59
vs Industry
60
Median 3Y
2.4
Median 5Y
1.6
Industry
2.9
vs History
37
vs Industry
8
Median 3Y
2.3
Median 5Y
-18.9
Industry
7.5
Forward
1.2
vs History
37
vs Industry
2
Median 3Y
4.4
Median 5Y
-11.5
Industry
10.7
Forward
1.7
vs History
37
vs Industry
28
Median 3Y
2.1
Median 5Y
-89.3
Industry
8.2
vs History
25
vs Industry
3
Median 3Y
-12.3
Median 5Y
-28.4
Industry
9.8
vs History
90
vs Industry
27
Median 3Y
2.5
Median 5Y
3.2
Industry
1.2

Multiples Across Competitors

CODE Competitors Multiples
Northcoders Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Northcoders Group PLC
LSE:CODE
2.5m GBP 0.3 7.2 1.6 3.1
JP
TAC Co Ltd
TSE:4319
18.1T JPY 934 41 375.1 15 588.1 24 975.5
ZA
Advtech Ltd
JSE:ADH
20.4B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.3B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.8B USD 1.8 24.1 9.4 9.4
US
Duolingo Inc
NASDAQ:DUOL
8.6B USD 8.9 22.2 59.2 66.8
ZA
Curro Holdings Ltd
JSE:COH
8.2B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
6.5B USD 2.5 38.1 42.6 42.6
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.8B USD 2 28.8 15.9 20.3
US
Laureate Education Inc
NASDAQ:LAUR
5B USD 3.1 24.5 11.5 12.8
US
Graham Holdings Co
NYSE:GHC
4.8B USD 1 6.6 9.3 13.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
N
Northcoders Group PLC
LSE:CODE
Average EV/EBITDA: 1 967.2
1.6
48%
0
JP
TAC Co Ltd
TSE:4319
15 588.1
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.4
19%
0.5
US
Duolingo Inc
NASDAQ:DUOL
59.2
87%
0.7
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
42.6
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.9
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.5
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.3
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
N
Northcoders Group PLC
LSE:CODE
Average EV/EBIT: 3 143
3.1
N/A N/A
JP
TAC Co Ltd
TSE:4319
24 975.5
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.4
20%
0.5
US
Duolingo Inc
NASDAQ:DUOL
66.8
72%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
42.6
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.3
25%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
12.8
16%
0.8
US
Graham Holdings Co
NYSE:GHC
13.8
10%
1.4