Fintel PLC
LSE:FNTL

Watchlist Manager
Fintel PLC Logo
Fintel PLC
LSE:FNTL
Watchlist
Price: 240 GBX -0.41% Market Closed
Market Cap: 250.1m GBX

Relative Value

The Relative Value of one FNTL stock under the Base Case scenario is 246.65 GBX. Compared to the current market price of 240 GBX, Fintel PLC is Undervalued by 3%.

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.

FNTL Relative Value
Base Case
246.65 GBX
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
24
Median 3Y
3.3
Median 5Y
3.3
Industry
1.3
Forward
2.9
vs History
17
vs Industry
11
Median 3Y
26.2
Median 5Y
24.2
Industry
18.6
Forward
17.1
vs History
6
vs Industry
11
Median 3Y
16.5
Median 5Y
12.9
Industry
12.8
vs History
47
vs Industry
39
Median 3Y
14.7
Median 5Y
14.3
Industry
17.5
vs History
46
vs Industry
45
Median 3Y
2.4
Median 5Y
2.4
Industry
2.3
vs History
41
vs Industry
20
Median 3Y
3.3
Median 5Y
3.3
Industry
1.3
Forward
3.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.1
vs History
42
vs Industry
18
Median 3Y
12.4
Median 5Y
12.4
Industry
9.8
Forward
10.6
vs History
38
vs Industry
16
Median 3Y
16.5
Median 5Y
16.6
Industry
13
Forward
12.7
vs History
6
vs Industry
8
Median 3Y
15.7
Median 5Y
13.5
Industry
12.1
vs History
6
vs Industry
0
Median 3Y
20.4
Median 5Y
15.6
Industry
14.2
vs History
74
vs Industry
40
Median 3Y
2.2
Median 5Y
2.2
Industry
1.7

Multiples Across Competitors

FNTL Competitors Multiples
Fintel PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Fintel PLC
LSE:FNTL
250.1m GBP 3.2 42.4 13.1 17.9
UK
Relx PLC
LSE:REL
76.5B GBP 8.1 39.5 22.6 28.9
CA
Thomson Reuters Corp
TSX:TRI
114.7B CAD 11.4 38.5 28.2 39.4
IE
Experian PLC
LSE:EXPN
35.3B GBP 6.4 39.7 190.7 268.4
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.2 35.5 26.2 39.2
US
Verisk Analytics Inc
NASDAQ:VRSK
41.3B USD 14.3 43.1 27.9 34.7
NL
Wolters Kluwer NV
AEX:WKL
36.6B EUR 6.2 33.9 20.5 27.3
US
CoStar Group Inc
NASDAQ:CSGP
32.9B USD 11.7 280.6 180.5 6 230.5
US
Equifax Inc
NYSE:EFX
32.8B USD 5.7 53.6 21.2 35.1
US
Leidos Holdings Inc
NYSE:LDOS
19.5B USD 1.2 15.6 10.7 12.5
CH
SGS SA
SIX:SGSN
15.4B CHF 2.3 26.6 12.6 19.1
P/S Multiple
Revenue Growth P/S to Growth
UK
Fintel PLC
LSE:FNTL
Average P/S: 7.2
3.2
8%
0.4
UK
Relx PLC
LSE:REL
8.1
8%
1
CA
Thomson Reuters Corp
TSX:TRI
11.4
7%
1.6
IE
Experian PLC
LSE:EXPN
6.4
8%
0.8
UK
I
IHS Markit Ltd
F:0M3
9.2
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
14.3
8%
1.8
NL
Wolters Kluwer NV
AEX:WKL
6.2
6%
1
US
CoStar Group Inc
NASDAQ:CSGP
11.7
14%
0.8
US
Equifax Inc
NYSE:EFX
5.7
10%
0.6
US
Leidos Holdings Inc
NYSE:LDOS
1.2
4%
0.3
CH
SGS SA
SIX:SGSN
2.3
6%
0.4
P/E Multiple
Earnings Growth PEG
UK
Fintel PLC
LSE:FNTL
Average P/E: 59
42.4
49%
0.9
UK
Relx PLC
LSE:REL
39.5
16%
2.5
CA
Thomson Reuters Corp
TSX:TRI
38.5
1%
38.5
IE
Experian PLC
LSE:EXPN
39.7
15%
2.6
UK
I
IHS Markit Ltd
F:0M3
35.5
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
43.1
10%
4.3
NL
Wolters Kluwer NV
AEX:WKL
33.9
10%
3.4
US
CoStar Group Inc
NASDAQ:CSGP
280.6
79%
3.6
US
Equifax Inc
NYSE:EFX
53.6
36%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
15.6
9%
1.7
CH
SGS SA
SIX:SGSN
26.6
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Fintel PLC
LSE:FNTL
Average EV/EBITDA: 50.4
13.1
15%
0.9
UK
Relx PLC
LSE:REL
22.6
10%
2.3
CA
Thomson Reuters Corp
TSX:TRI
28.2
7%
4
IE
Experian PLC
LSE:EXPN
190.7
10%
19.1
UK
I
IHS Markit Ltd
F:0M3
26.2
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
27.9
9%
3.1
NL
Wolters Kluwer NV
AEX:WKL
20.5
7%
2.9
US
CoStar Group Inc
NASDAQ:CSGP
180.5
88%
2.1
US
Equifax Inc
NYSE:EFX
21.2
16%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
10.7
5%
2.1
CH
SGS SA
SIX:SGSN
12.6
11%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Fintel PLC
LSE:FNTL
Average EV/EBIT: 613.9
17.9
21%
0.9
UK
Relx PLC
LSE:REL
28.9
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
39.4
9%
4.4
IE
Experian PLC
LSE:EXPN
268.4
14%
19.2
UK
I
IHS Markit Ltd
F:0M3
39.2
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
34.7
10%
3.5
NL
Wolters Kluwer NV
AEX:WKL
27.3
10%
2.7
US
CoStar Group Inc
NASDAQ:CSGP
6 230.5
450%
13.8
US
Equifax Inc
NYSE:EFX
35.1
24%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
12.5
6%
2.1
CH
SGS SA
SIX:SGSN
19.1
13%
1.5