Intertek Group PLC
LSE:ITRK

Watchlist Manager
Intertek Group PLC Logo
Intertek Group PLC
LSE:ITRK
Watchlist
Price: 4 462 GBX 0.18% Market Closed
Market Cap: £6.9B

Relative Value

The Relative Value of one ITRK stock under the Base Case scenario is 736.62 GBX. Compared to the current market price of 4 462 GBX, Intertek Group PLC is Overvalued by 83%.

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.

ITRK Relative Value
Base Case
736.62 GBX
Overvaluation 83%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ITRK Competitors Multiples
Intertek Group 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
Intertek Group PLC
LSE:ITRK
7.2B GBP 2.1 20 10.7 14.4
UK
Relx PLC
LSE:REL
47.5B GBP 4.9 24.5 17.7 18.1
CA
Thomson Reuters Corp
TSX:TRI
67.1B CAD 6.6 27.7 11.7 16.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 31.2 46.7
IE
Experian PLC
LSE:EXPN
25.2B GBP 4.2 24.7 18.3 25.9
US
Verisk Analytics Inc
NASDAQ:VRSK
30.2B USD 10 32.7 18.7 23.2
US
CoStar Group Inc
NASDAQ:CSGP
26.1B USD 8.5 1 285.8 179.5 -310.3
US
Equifax Inc
NYSE:EFX
24.6B USD 4.1 37.4 14.9 23.9
US
Leidos Holdings Inc
NYSE:LDOS
24B USD 1.4 17 11.8 13.5
CH
SGS SA
SIX:SGSN
18B CHF 2.6 28.7 20.9 20.9
NL
Wolters Kluwer NV
AEX:WKL
18.5B EUR 3 16.5 11.1 14.7
P/E Multiple
Earnings Growth PEG
UK
Intertek Group PLC
LSE:ITRK
Average P/E: 141
20
10%
2
UK
Relx PLC
LSE:REL
24.5
14%
1.8
CA
Thomson Reuters Corp
TSX:TRI
27.7
1%
27.7
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
24.7
21%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
32.7
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 285.8
80%
16.1
US
Equifax Inc
NYSE:EFX
37.4
30%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
17
10%
1.7
CH
SGS SA
SIX:SGSN
28.7
15%
1.9
NL
Wolters Kluwer NV
AEX:WKL
16.5
11%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Intertek Group PLC
LSE:ITRK
Average EV/EBITDA: 31.5
10.7
6%
1.8
UK
Relx PLC
LSE:REL
17.7
16%
1.1
CA
Thomson Reuters Corp
TSX:TRI
11.7
7%
1.7
UK
I
IHS Markit Ltd
F:0M3
31.2
N/A N/A
IE
Experian PLC
LSE:EXPN
18.3
10%
1.8
US
Verisk Analytics Inc
NASDAQ:VRSK
18.7
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
179.5
92%
2
US
Equifax Inc
NYSE:EFX
14.9
12%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
11.8
6%
2
CH
SGS SA
SIX:SGSN
20.9
10%
2.1
NL
Wolters Kluwer NV
AEX:WKL
11.1
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Intertek Group PLC
LSE:ITRK
Average EV/EBIT: 21.8
14.4
7%
2.1
UK
Relx PLC
LSE:REL
18.1
11%
1.6
CA
Thomson Reuters Corp
TSX:TRI
16.6
10%
1.7
UK
I
IHS Markit Ltd
F:0M3
46.7
N/A N/A
IE
Experian PLC
LSE:EXPN
25.9
14%
1.9
US
Verisk Analytics Inc
NASDAQ:VRSK
23.2
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -310.3
403%
N/A
US
Equifax Inc
NYSE:EFX
23.9
18%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
13.5
8%
1.7
CH
SGS SA
SIX:SGSN
20.9
13%
1.6
NL
Wolters Kluwer NV
AEX:WKL
14.7
9%
1.6