IXICO PLC
LSE:IXI

Watchlist Manager
IXICO PLC Logo
IXICO PLC
LSE:IXI
Watchlist
Price: 11.25 GBX Market Closed
Market Cap: £10.4m

Relative Value

IXI doesn't have a meaningful market cap.

The Relative Value of one IXI stock under the Base Case scenario is 10.95 GBX. Compared to the current market price of 11.25 GBX, IXICO PLC is Overvalued 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.

IXI Relative Value
Base Case
10.95 GBX
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

IXI Competitors Multiples
IXICO 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
IXICO PLC
LSE:IXI
10.4m GBP 1.6 -6.3 -3.2 -2.7
US
PerkinElmer Inc
LSE:0KHE
1.2T USD 420.2 4 977.6 1 459.7 2 932.6
US
Thermo Fisher Scientific Inc
NYSE:TMO
220B USD 5 33.4 23.8 30.8
US
Danaher Corp
NYSE:DHR
156.4B USD 6.4 44.7 24 36.3
KR
Samsung Biologics Co Ltd
KRX:207940
79.3T KRW 14.4 49.6 29.2 38.9
CH
Lonza Group AG
SIX:LONN
36.3B CHF 5.6 38.2 28.3 28.3
US
IQVIA Holdings Inc
NYSE:IQV
39.3B USD 2.5 30.6 14.8 22.2
CN
WuXi AppTec Co Ltd
SSE:603259
267.6B CNY 6.1 17.9 17.9 17.9
US
Agilent Technologies Inc
NYSE:A
37.9B USD 5.5 29.1 21.2 25.1
US
Mettler-Toledo International Inc
NYSE:MTD
28.1B USD 7.1 33.7 24.3 27
US
Waters Corp
NYSE:WAT
22.2B USD 7.2 34.4 22.2 27.7
P/E Multiple
Earnings Growth PEG
UK
IXICO PLC
LSE:IXI
Average P/E: 528.9
Negative Multiple: -6.3
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
4 977.6
36%
138.3
US
Thermo Fisher Scientific Inc
NYSE:TMO
33.4
18%
1.9
US
Danaher Corp
NYSE:DHR
44.7
19%
2.4
KR
Samsung Biologics Co Ltd
KRX:207940
49.6
27%
1.8
CH
Lonza Group AG
SIX:LONN
38.2
28%
1.4
US
IQVIA Holdings Inc
NYSE:IQV
30.6
22%
1.4
CN
WuXi AppTec Co Ltd
SSE:603259
17.9
25%
0.7
US
Agilent Technologies Inc
NYSE:A
29.1
17%
1.7
US
Mettler-Toledo International Inc
NYSE:MTD
33.7
7%
4.8
US
Waters Corp
NYSE:WAT
34.4
14%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
IXICO PLC
LSE:IXI
Average EV/EBITDA: 166.6
Negative Multiple: -3.2
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
1 459.7
5%
291.9
US
Thermo Fisher Scientific Inc
NYSE:TMO
23.8
6%
4
US
Danaher Corp
NYSE:DHR
24
5%
4.8
KR
Samsung Biologics Co Ltd
KRX:207940
29.2
20%
1.5
CH
Lonza Group AG
SIX:LONN
28.3
35%
0.8
US
IQVIA Holdings Inc
NYSE:IQV
14.8
8%
1.8
CN
WuXi AppTec Co Ltd
SSE:603259
17.9
30%
0.6
US
Agilent Technologies Inc
NYSE:A
21.2
12%
1.8
US
Mettler-Toledo International Inc
NYSE:MTD
24.3
4%
6.1
US
Waters Corp
NYSE:WAT
22.2
13%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
IXICO PLC
LSE:IXI
Average EV/EBIT: 318.7
Negative Multiple: -2.7
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
2 932.6
29%
101.1
US
Thermo Fisher Scientific Inc
NYSE:TMO
30.8
15%
2.1
US
Danaher Corp
NYSE:DHR
36.3
16%
2.3
KR
Samsung Biologics Co Ltd
KRX:207940
38.9
28%
1.4
CH
Lonza Group AG
SIX:LONN
28.3
23%
1.2
US
IQVIA Holdings Inc
NYSE:IQV
22.2
14%
1.6
CN
WuXi AppTec Co Ltd
SSE:603259
17.9
23%
0.8
US
Agilent Technologies Inc
NYSE:A
25.1
20%
1.3
US
Mettler-Toledo International Inc
NYSE:MTD
27
6%
4.5
US
Waters Corp
NYSE:WAT
27.7
16%
1.7