Capita PLC
LSE:CPI

Watchlist Manager
Capita PLC Logo
Capita PLC
LSE:CPI
Watchlist
Price: 395 GBX 2.6%
Market Cap: 451.7m GBX

Relative Value

The Relative Value of one CPI stock under the Base Case scenario is hidden GBX. Compared to the current market price of 395 GBX, Capita 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.

CPI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
95
Median 3Y
0.1
Median 5Y
0.1
Industry
2.4
Forward
0.2
vs History
9
vs Industry
50
Median 3Y
-1.3
Median 5Y
2.4
Industry
22.4
Forward
9.6
vs History
vs Industry
33
Median 3Y
-8.6
Median 5Y
-3.4
Industry
16.1
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-1.5
Industry
20.7
vs History
11
vs Industry
66
Median 3Y
1.8
Median 5Y
1.5
Industry
3
vs History
25
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
2.4
Forward
0.3
vs History
19
vs Industry
79
Median 3Y
1.3
Median 5Y
1.4
Industry
4.8
vs History
0
vs Industry
51
Median 3Y
12.8
Median 5Y
11.3
Industry
12.2
Forward
4.1
vs History
vs Industry
22
Median 3Y
-11.5
Median 5Y
-11.5
Industry
15.9
Forward
7.5
vs History
vs Industry
12
Median 3Y
-20.4
Median 5Y
-6.7
Industry
14.7
vs History
vs Industry
18
Median 3Y
-8.5
Median 5Y
-7.1
Industry
17
vs History
1
vs Industry
82
Median 3Y
0.5
Median 5Y
0.5
Industry
2.4

Multiples Across Competitors

CPI Competitors Multiples
Capita 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
Capita PLC
LSE:CPI
438.7m GBP 0.2 27.1 23 -18.2
US
Visa Inc
NYSE:V
625.4B USD 15.6 31.5 22.5 23.6
US
Mastercard Inc
NYSE:MA
485B USD 15.4 34 25 26.5
US
Automatic Data Processing Inc
NASDAQ:ADP
105B USD 5 25.4 17.5 19.4
US
PayPal Holdings Inc
NASDAQ:PYPL
57.6B USD 1.8 11.7 8 9.2
NL
Adyen NV
AEX:ADYEN
42B EUR 17 42 26.7 29.8
US
Paychex Inc
NASDAQ:PAYX
40.6B USD 7 25.2 16.6 18.5
US
Fidelity National Information Services Inc
NYSE:FIS
34.6B USD 3.3 227.4 12.2 25
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
26.8B EUR 4.2 19.9 12.1 15.4
US
Broadridge Financial Solutions Inc
NYSE:BR
26.5B USD 3.8 28.6 18.4 23.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Capita PLC
LSE:CPI
Average EV/EBIT: 20.1
Negative Multiple: -18.2
31%
N/A
US
Visa Inc
NYSE:V
23.6
12%
2
US
Mastercard Inc
NYSE:MA
26.5
15%
1.8
US
Automatic Data Processing Inc
NASDAQ:ADP
19.4
8%
2.4
US
PayPal Holdings Inc
NASDAQ:PYPL
9.2
9%
1
NL
Adyen NV
AEX:ADYEN
29.8
28%
1.1
US
Paychex Inc
NASDAQ:PAYX
18.5
11%
1.7
US
Fidelity National Information Services Inc
NYSE:FIS
25
29%
0.9
US
Fiserv Inc
NYSE:FI
9.9
21%
0.5
ES
Amadeus IT Group SA
MAD:AMS
15.4
10%
1.5
US
Broadridge Financial Solutions Inc
NYSE:BR
23.3
14%
1.7