K3 Capital Group PLC
LSE:K3C

Watchlist Manager
K3 Capital Group PLC Logo
K3 Capital Group PLC
LSE:K3C
Watchlist
Price: 349 GBX
Market Cap: 256.5m GBX

Relative Value

There is not enough data to reliably calculate the relative value of K3C.

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.

K3C Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
3.6
Median 5Y
3.6
Industry
1.3
Forward
3.1
vs History
vs Industry
Median 3Y
26.9
Median 5Y
26.9
Industry
18.5
Forward
15.2
vs History
vs Industry
Median 3Y
31.1
Median 5Y
31.1
Industry
12.6
vs History
vs Industry
Median 3Y
30.9
Median 5Y
30.9
Industry
16.9
vs History
vs Industry
Median 3Y
3.9
Median 5Y
3.9
Industry
2.5
vs History
vs Industry
Median 3Y
3.5
Median 5Y
3.5
Industry
1.4
Forward
3
vs History
vs Industry
Median 3Y
5.4
Median 5Y
5.4
Industry
3.3
vs History
vs Industry
Median 3Y
15
Median 5Y
15
Industry
9.8
Forward
10.5
vs History
vs Industry
Median 3Y
19.1
Median 5Y
19.1
Industry
12.3
Forward
12.8
vs History
vs Industry
Median 3Y
30.1
Median 5Y
30.1
Industry
11.8
vs History
vs Industry
Median 3Y
35.1
Median 5Y
35.1
Industry
13.8
vs History
vs Industry
Median 3Y
3.3
Median 5Y
3.3
Industry
1.7

Multiples Across Competitors

K3C Competitors Multiples
K3 Capital 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
K3 Capital Group PLC
LSE:K3C
256.5m GBP 3.6 26.9 15 19.1
UK
Relx PLC
LSE:REL
56.5B GBP 6 29.5 20.7 21.3
CA
Thomson Reuters Corp
TSX:TRI
78.8B CAD 7.7 32.5 19 26.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.7 27.1 40.5
IE
Experian PLC
LSE:EXPN
31.5B GBP 5.3 31.1 160.2 226.8
US
Verisk Analytics Inc
NASDAQ:VRSK
30.6B USD 10.1 33.2 18.9 23.5
US
CoStar Group Inc
NASDAQ:CSGP
26.2B USD 8.6 1 290.6 180.2 -311.5
US
Equifax Inc
NYSE:EFX
26.2B USD 4.4 39.7 15.8 25.2
US
Leidos Holdings Inc
NYSE:LDOS
25.1B USD 1.5 17.9 12.3 14.1
NL
Wolters Kluwer NV
AEX:WKL
20.6B EUR 3.4 18.3 12.2 16.1
CH
SGS SA
SIX:SGSN
18.2B CHF 2.6 29 21.1 21.1
P/E Multiple
Earnings Growth PEG
UK
K3 Capital Group PLC
LSE:K3C
Average P/E: 144.1
26.9
27%
1
UK
Relx PLC
LSE:REL
29.5
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
32.5
1%
32.5
UK
I
IHS Markit Ltd
F:0M3
36.7
N/A N/A
IE
Experian PLC
LSE:EXPN
31.1
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.2
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 290.6
83%
15.5
US
Equifax Inc
NYSE:EFX
39.7
30%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
17.9
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
18.3
11%
1.7
CH
SGS SA
SIX:SGSN
29
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
K3 Capital Group PLC
LSE:K3C
Average EV/EBITDA: 45.7
15
20%
0.7
UK
Relx PLC
LSE:REL
20.7
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
IE
Experian PLC
LSE:EXPN
160.2
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.9
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
180.2
95%
1.9
US
Equifax Inc
NYSE:EFX
15.8
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2.1
NL
Wolters Kluwer NV
AEX:WKL
12.2
7%
1.7
CH
SGS SA
SIX:SGSN
21.1
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
K3 Capital Group PLC
LSE:K3C
Average EV/EBIT: 43.4
19.1
23%
0.8
UK
Relx PLC
LSE:REL
21.3
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
26.8
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.5
N/A N/A
IE
Experian PLC
LSE:EXPN
226.8
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.5
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -311.5
406%
N/A
US
Equifax Inc
NYSE:EFX
25.2
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
14.1
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.1
9%
1.8
CH
SGS SA
SIX:SGSN
21.1
13%
1.6