Capita PLC
LSE:CPI

Watchlist Manager
Capita PLC Logo
Capita PLC
LSE:CPI
Watchlist
Price: 381 GBX -0.78% Market Closed
Market Cap: £435.7m

Relative Value

The Relative Value of one CPI stock under the Base Case scenario is 535.09 GBX. Compared to the current market price of 381 GBX, Capita PLC is Undervalued by 29%.

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
Base Case
535.09 GBX
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

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
434.2m GBP 0.2 26.9 22.9 -18.1
US
Visa Inc
NYSE:V
618.8B USD 15.5 31.2 22.3 23.3
US
Mastercard Inc
NYSE:MA
481.3B USD 14.7 32.2 23.8 25.2
US
Automatic Data Processing Inc
NASDAQ:ADP
99.3B USD 4.7 23.4 16.4 18.1
US
PayPal Holdings Inc
NASDAQ:PYPL
49.5B USD 1.5 10.1 6.9 7.9
NL
Adyen NV
AEX:ADYEN
39.5B EUR 16 39.6 24.5 27.3
US
Paychex Inc
NASDAQ:PAYX
36.8B USD 6.1 23.1 14.6 16.7
US
Fiserv Inc
NASDAQ:FISV
34B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
24.6B EUR 3.8 18.2 11.1 14.2
US
Fidelity National Information Services Inc
NYSE:FIS
28.5B USD 2.7 187.2 10.6 21.6
US
Broadridge Financial Solutions Inc
NYSE:BR
22.9B USD 3.3 24.8 16.2 20.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Capita PLC
LSE:CPI
Average EV/EBIT: 18.5
Negative Multiple: -18.1
31%
N/A
US
Visa Inc
NYSE:V
23.3
12%
1.9
US
Mastercard Inc
NYSE:MA
25.2
13%
1.9
US
Automatic Data Processing Inc
NASDAQ:ADP
18.1
8%
2.3
US
PayPal Holdings Inc
NASDAQ:PYPL
7.9
8%
1
NL
Adyen NV
AEX:ADYEN
27.3
28%
1
US
Paychex Inc
NASDAQ:PAYX
16.7
11%
1.5
US
Fiserv Inc
NASDAQ:FISV
9.9
8%
1.2
ES
Amadeus IT Group SA
MAD:AMS
14.2
10%
1.4
US
Fidelity National Information Services Inc
NYSE:FIS
21.6
29%
0.7
US
Broadridge Financial Solutions Inc
NYSE:BR
20.5
14%
1.5