Elixirr International PLC
LSE:ELIX

Watchlist Manager
Elixirr International PLC Logo
Elixirr International PLC
LSE:ELIX
Watchlist
Price: 808 GBX -2.18% Market Closed
Market Cap: 389.4m GBX

Relative Value

The Relative Value of one ELIX stock under the Base Case scenario is 924.58 GBX. Compared to the current market price of 808 GBX, Elixirr International PLC is Undervalued by 13%.

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.

ELIX Relative Value
Base Case
924.58 GBX
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
21
Median 3Y
3.1
Median 5Y
3.1
Industry
1.3
Forward
2.6
vs History
26
vs Industry
35
Median 3Y
18.3
Median 5Y
17.6
Industry
18.5
Forward
15.3
vs History
57
vs Industry
28
Median 3Y
13.9
Median 5Y
13.5
Industry
12.8
vs History
69
vs Industry
28
Median 3Y
16.5
Median 5Y
15.8
Industry
17.2
vs History
25
vs Industry
35
Median 3Y
2.5
Median 5Y
2.6
Industry
2.5
vs History
39
vs Industry
21
Median 3Y
3
Median 5Y
2.9
Industry
1.4
Forward
2.7
vs History
42
vs Industry
14
Median 3Y
9.1
Median 5Y
8.9
Industry
3.3
vs History
33
vs Industry
28
Median 3Y
11.3
Median 5Y
11.1
Industry
9.6
Forward
9.7
vs History
30
vs Industry
33
Median 3Y
12.9
Median 5Y
12.8
Industry
12.3
Forward
11.4
vs History
47
vs Industry
27
Median 3Y
13.4
Median 5Y
12.9
Industry
11.8
vs History
47
vs Industry
29
Median 3Y
13.7
Median 5Y
13.2
Industry
13.9
vs History
28
vs Industry
30
Median 3Y
2.2
Median 5Y
2.5
Industry
1.8

Multiples Across Competitors

ELIX Competitors Multiples
Elixirr International 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
Elixirr International PLC
LSE:ELIX
389.8m GBP 3 21 11.8 13.6
UK
Relx PLC
LSE:REL
56B GBP 5.9 29.1 20.6 21.1
CA
Thomson Reuters Corp
TSX:TRI
81.6B CAD 8 33.8 19.7 27.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 36.9 27.2 40.7
IE
Experian PLC
LSE:EXPN
31B GBP 5.2 30.5 160.8 227.6
US
Verisk Analytics Inc
NASDAQ:VRSK
30.7B USD 10.1 33.4 19 23.6
US
Equifax Inc
NYSE:EFX
26.9B USD 4.5 40.9 16.1 25.8
US
CoStar Group Inc
NASDAQ:CSGP
27.2B USD 8.9 1 339.2 187.2 -323.7
NL
Wolters Kluwer NV
AEX:WKL
21.2B EUR 3.5 18.9 12.5 16.4
US
Leidos Holdings Inc
NYSE:LDOS
23.4B USD 1.3 16.7 11.6 13.3
CH
SGS SA
SIX:SGSN
17.3B CHF 2.5 27.5 20.1 20.1
P/E Multiple
Earnings Growth PEG
UK
Elixirr International PLC
LSE:ELIX
Average P/E: 148
21
25%
0.8
UK
Relx PLC
LSE:REL
29.1
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
33.8
1%
33.8
UK
I
IHS Markit Ltd
F:0M3
36.9
N/A N/A
IE
Experian PLC
LSE:EXPN
30.5
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.4
8%
4.2
US
Equifax Inc
NYSE:EFX
40.9
30%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
1 339.2
84%
15.9
NL
Wolters Kluwer NV
AEX:WKL
18.9
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.7
10%
1.7
CH
SGS SA
SIX:SGSN
27.5
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Elixirr International PLC
LSE:ELIX
Average EV/EBITDA: 46.1
11.8
23%
0.5
UK
Relx PLC
LSE:REL
20.6
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.7
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.8
10%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
19
10%
1.9
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
US
CoStar Group Inc
NASDAQ:CSGP
187.2
95%
2
NL
Wolters Kluwer NV
AEX:WKL
12.5
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.6
6%
1.9
CH
SGS SA
SIX:SGSN
20.1
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Elixirr International PLC
LSE:ELIX
Average EV/EBIT: 43
13.6
23%
0.6
UK
Relx PLC
LSE:REL
21.1
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.9
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
227.6
14%
16.3
US
Verisk Analytics Inc
NASDAQ:VRSK
23.6
11%
2.1
US
Equifax Inc
NYSE:EFX
25.8
18%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -323.7
406%
N/A
NL
Wolters Kluwer NV
AEX:WKL
16.4
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.3
8%
1.7
CH
SGS SA
SIX:SGSN
20.1
13%
1.5