Elixirr International PLC
LSE:ELIX

Watchlist Manager
Elixirr International PLC Logo
Elixirr International PLC
LSE:ELIX
Watchlist
Price: 780 GBX 1.3% Market Closed
Market Cap: 375.9m GBX

Relative Value

The Relative Value of one ELIX stock under the Base Case scenario is 810.01 GBX. Compared to the current market price of 780 GBX, Elixirr International PLC is Undervalued by 4%.

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
810.01 GBX
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
24
vs Industry
21
Median 3Y
3.3
Median 5Y
3.1
Industry
1.3
Forward
2.7
vs History
18
vs Industry
35
Median 3Y
18.3
Median 5Y
16.8
Industry
19.2
Forward
15.9
vs History
52
vs Industry
28
Median 3Y
15
Median 5Y
13.7
Industry
13
vs History
54
vs Industry
28
Median 3Y
20.9
Median 5Y
16.9
Industry
18.6
vs History
32
vs Industry
35
Median 3Y
2.5
Median 5Y
2.5
Industry
2.4
vs History
22
vs Industry
21
Median 3Y
3.1
Median 5Y
2.9
Industry
1.4
Forward
2.6
vs History
22
vs Industry
14
Median 3Y
9.5
Median 5Y
8.8
Industry
3.4
vs History
22
vs Industry
28
Median 3Y
11.5
Median 5Y
10.9
Industry
10.2
Forward
9.9
vs History
22
vs Industry
33
Median 3Y
13.5
Median 5Y
12.5
Industry
13.5
Forward
11.7
vs History
49
vs Industry
27
Median 3Y
14.1
Median 5Y
12.8
Industry
12.4
vs History
49
vs Industry
29
Median 3Y
14.3
Median 5Y
13
Industry
14.9
vs History
29
vs Industry
30
Median 3Y
2.2
Median 5Y
2.3
Industry
1.7

Multiples Across Competitors

ELIX Competitors Multiples
Elixirr International PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Elixirr International PLC
LSE:ELIX
376.3m GBP 3.4 23 13 15
UK
Relx PLC
LSE:REL
74.4B GBP 7.9 38.5 22.1 28.2
CA
Thomson Reuters Corp
TSX:TRI
121.8B CAD 12.2 41.1 30.2 42.3
IE
Experian PLC
LSE:EXPN
33.7B GBP 6 39 163.4 229.6
US
Verisk Analytics Inc
NASDAQ:VRSK
44.3B USD 15.1 45.6 29.2 36.3
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.3 35.7 26.4 39.5
NL
Wolters Kluwer NV
AEX:WKL
36.5B EUR 6.2 33.9 20.5 27.3
US
Equifax Inc
NYSE:EFX
32.4B USD 5.6 52.9 20.8 34.5
US
CoStar Group Inc
NASDAQ:CSGP
30.9B USD 11 263.6 167.3 5 776.1
CH
SGS SA
SIX:SGSN
16.2B CHF 2.4 27.9 13.1 20
US
Leidos Holdings Inc
NYSE:LDOS
18.1B USD 1.1 13.5 10 11.5
P/E Multiple
Earnings Growth PEG
UK
Elixirr International PLC
LSE:ELIX
Average P/E: 55.9
23
N/A N/A
UK
Relx PLC
LSE:REL
38.5
16%
2.4
CA
Thomson Reuters Corp
TSX:TRI
41.1
1%
41.1
IE
Experian PLC
LSE:EXPN
39
22%
1.8
US
Verisk Analytics Inc
NASDAQ:VRSK
45.6
10%
4.6
UK
I
IHS Markit Ltd
F:0M3
35.7
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
33.9
10%
3.4
US
Equifax Inc
NYSE:EFX
52.9
36%
1.5
US
CoStar Group Inc
NASDAQ:CSGP
263.6
77%
3.4
CH
SGS SA
SIX:SGSN
27.9
15%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
13.5
9%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Elixirr International PLC
LSE:ELIX
Average EV/EBITDA: 46.9
13
16%
0.8
UK
Relx PLC
LSE:REL
22.1
9%
2.5
CA
Thomson Reuters Corp
TSX:TRI
30.2
7%
4.3
IE
Experian PLC
LSE:EXPN
163.4
11%
14.9
US
Verisk Analytics Inc
NASDAQ:VRSK
29.2
9%
3.2
UK
I
IHS Markit Ltd
F:0M3
26.4
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
20.5
8%
2.6
US
Equifax Inc
NYSE:EFX
20.8
15%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
167.3
90%
1.9
CH
SGS SA
SIX:SGSN
13.1
10%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
10
5%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Elixirr International PLC
LSE:ELIX
Average EV/EBIT: 569.1
15
16%
0.9
UK
Relx PLC
LSE:REL
28.2
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
42.3
9%
4.7
IE
Experian PLC
LSE:EXPN
229.6
16%
14.4
US
Verisk Analytics Inc
NASDAQ:VRSK
36.3
10%
3.6
UK
I
IHS Markit Ltd
F:0M3
39.5
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
27.3
10%
2.7
US
Equifax Inc
NYSE:EFX
34.5
24%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
5 776.1
454%
12.7
CH
SGS SA
SIX:SGSN
20
13%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
11.5
6%
1.9