Eleco PLC
LSE:ELCO

Watchlist Manager
Eleco PLC Logo
Eleco PLC
LSE:ELCO
Watchlist
Price: 131.5 GBX -0.75% Market Closed
Market Cap: 109.7m GBX

Relative Value

The Relative Value of one ELCO stock under the Base Case scenario is 143.24 GBX. Compared to the current market price of 131.5 GBX, Eleco PLC is Undervalued by 8%.

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.

ELCO Relative Value
Base Case
143.24 GBX
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
35
Median 3Y
2.6
Median 5Y
2.7
Industry
2.3
Forward
3.3
vs History
12
vs Industry
17
Median 3Y
30.4
Median 5Y
27.8
Industry
22.3
Forward
28.7
vs History
30
vs Industry
40
Median 3Y
12.5
Median 5Y
12.1
Industry
16.8
vs History
49
vs Industry
26
Median 3Y
24.2
Median 5Y
24.9
Industry
21.1
vs History
23
vs Industry
31
Median 3Y
2.8
Median 5Y
3.2
Industry
2.8
vs History
22
vs Industry
36
Median 3Y
2.3
Median 5Y
2.4
Industry
2.3
Forward
3
vs History
22
vs Industry
53
Median 3Y
2.6
Median 5Y
2.7
Industry
4.7
vs History
12
vs Industry
28
Median 3Y
11.6
Median 5Y
10.9
Industry
12.2
Forward
13.7
vs History
12
vs Industry
21
Median 3Y
20.3
Median 5Y
18.2
Industry
16
Forward
20.3
vs History
25
vs Industry
39
Median 3Y
11.1
Median 5Y
10.7
Industry
15.2
vs History
23
vs Industry
28
Median 3Y
17.6
Median 5Y
16.1
Industry
18.4
vs History
23
vs Industry
37
Median 3Y
2
Median 5Y
2.3
Industry
2.3

Multiples Across Competitors

ELCO Competitors Multiples
Eleco PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Eleco PLC
LSE:ELCO
109.5m GBP 3.6 37.6 14.8 25.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
305.1B EUR 8.7 53.2 28.8 32.9
US
Salesforce Inc
NYSE:CRM
266.3B USD 7 43 23.4 34
US
Palantir Technologies Inc
NYSE:PLTR
259.1B USD 83.2 454 582.7 625.5
US
Intuit Inc
NASDAQ:INTU
179.4B USD 10.4 59.1 37.6 45.1
US
Adobe Inc
NASDAQ:ADBE
167.4B USD 7.6 24.8 18.8 20.8
US
NCR Corp
LSE:0K45
113.6B USD 40.2 120.5 337.2 2 780.1
US
Applovin Corp
NASDAQ:APP
101.6B USD 21.6 64.5 45 55.7
US
Microstrategy Inc
NASDAQ:MSTR
96.5B USD 208.1 -82.7 -2 286.9 -1 641.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.6B USD 17.4 78.2 49.5 56.5
P/S Multiple
Revenue Growth P/S to Growth
UK
Eleco PLC
LSE:ELCO
Average P/S: 21 301.7
3.6
19%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
12%
0.7
US
Salesforce Inc
NYSE:CRM
7
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
83.2
32%
2.6
US
Intuit Inc
NASDAQ:INTU
10.4
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
N
NCR Corp
LSE:0K45
40.2
-8%
N/A
US
Applovin Corp
NASDAQ:APP
21.6
20%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
208.1
3%
69.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.4
13%
1.3
P/E Multiple
Earnings Growth PEG
UK
Eleco PLC
LSE:ELCO
Average P/E: 103.9
37.6
36%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53.2
50%
1.1
US
Salesforce Inc
NYSE:CRM
43
32%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
454
69%
6.6
US
Intuit Inc
NASDAQ:INTU
59.1
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24.8
26%
1
US
N
NCR Corp
LSE:0K45
120.5
-52%
N/A
US
Applovin Corp
NASDAQ:APP
64.5
39%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -82.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.2
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Eleco PLC
LSE:ELCO
Average EV/EBITDA: 126.4
14.8
22%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.8
19%
1.5
US
Salesforce Inc
NYSE:CRM
23.4
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
582.7
105%
5.5
US
Intuit Inc
NASDAQ:INTU
37.6
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.8
17%
1.1
US
N
NCR Corp
LSE:0K45
337.2
11%
30.7
US
Applovin Corp
NASDAQ:APP
45
38%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 286.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.5
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Eleco PLC
LSE:ELCO
Average EV/EBIT: 408.4
25.1
33%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.9
21%
1.6
US
Salesforce Inc
NYSE:CRM
34
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
625.5
107%
5.8
US
Intuit Inc
NASDAQ:INTU
45.1
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.8
20%
1
US
N
NCR Corp
LSE:0K45
2 780.1
79%
35.2
US
Applovin Corp
NASDAQ:APP
55.7
38%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 641.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.5
28%
2