Keystone Law Group PLC
LSE:KEYS

Watchlist Manager
Keystone Law Group PLC Logo
Keystone Law Group PLC
LSE:KEYS
Watchlist
Price: 628 GBX 1.29%
Market Cap: 199.2m GBX

Relative Value

The Relative Value of one KEYS stock under the Base Case scenario is hidden GBX. Compared to the current market price of 628 GBX, Keystone Law Group PLC is hidden .

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.

KEYS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
34
Median 3Y
1.9
Median 5Y
2.1
Industry
1.3
Forward
1.8
vs History
79
vs Industry
30
Median 3Y
21.5
Median 5Y
23.9
Industry
18.5
Forward
19.1
vs History
58
vs Industry
13
Median 3Y
25.1
Median 5Y
26.1
Industry
12.6
vs History
52
vs Industry
13
Median 3Y
32.7
Median 5Y
32.7
Industry
16.9
vs History
28
vs Industry
7
Median 3Y
9.5
Median 5Y
10.6
Industry
2.5
vs History
65
vs Industry
35
Median 3Y
1.8
Median 5Y
2
Industry
1.4
Forward
1.8
vs History
63
vs Industry
22
Median 3Y
7.2
Median 5Y
7.9
Industry
3.3
vs History
63
vs Industry
22
Median 3Y
16
Median 5Y
17.2
Industry
9.8
Forward
14.8
vs History
65
vs Industry
27
Median 3Y
17.1
Median 5Y
18.7
Industry
12.3
Forward
16.2
vs History
53
vs Industry
14
Median 3Y
24.3
Median 5Y
24.9
Industry
11.8
vs History
49
vs Industry
14
Median 3Y
27
Median 5Y
27
Industry
13.8
vs History
52
vs Industry
4
Median 3Y
14.1
Median 5Y
14.6
Industry
1.7

Multiples Across Competitors

KEYS Competitors Multiples
Keystone Law 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
Keystone Law Group PLC
LSE:KEYS
199.2m GBP 1.9 20.4 16.1 17.1
UK
Relx PLC
LSE:REL
56.1B GBP 5.9 29.3 16.9 21.4
CA
Thomson Reuters Corp
TSX:TRI
79.3B CAD 7.8 32.9 19.2 27.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.6
IE
Experian PLC
LSE:EXPN
31.3B GBP 5.3 30.8 161.4 228.4
US
Verisk Analytics Inc
NASDAQ:VRSK
30.8B USD 10.2 33.4 19 23.6
US
CoStar Group Inc
NASDAQ:CSGP
28.2B USD 9.2 1 390.2 194.6 -336.5
US
Equifax Inc
NYSE:EFX
27.1B USD 4.6 41.1 16.2 25.9
US
Leidos Holdings Inc
NYSE:LDOS
25B USD 1.4 17.8 12.3 14
NL
Wolters Kluwer NV
AEX:WKL
21B EUR 3.5 18.8 12.4 16.3
CH
SGS SA
SIX:SGSN
18B CHF 2.6 28.7 20.9 20.9
P/E Multiple
Earnings Growth PEG
UK
Keystone Law Group PLC
LSE:KEYS
Average P/E: 152.7
20.4
9%
2.3
UK
Relx PLC
LSE:REL
29.3
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
32.9
1%
32.9
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
IE
Experian PLC
LSE:EXPN
30.8
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.4
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 390.2
83%
16.7
US
Equifax Inc
NYSE:EFX
41.1
30%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
17.8
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
18.8
11%
1.7
CH
SGS SA
SIX:SGSN
28.7
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Keystone Law Group PLC
LSE:KEYS
Average EV/EBITDA: 46.9
16.1
9%
1.8
UK
Relx PLC
LSE:REL
16.9
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
19.2
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
IE
Experian PLC
LSE:EXPN
161.4
10%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
19
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
194.6
95%
2
US
Equifax Inc
NYSE:EFX
16.2
12%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.4
7%
1.8
CH
SGS SA
SIX:SGSN
20.9
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Keystone Law Group PLC
LSE:KEYS
Average EV/EBIT: 43.5
17.1
8%
2.1
UK
Relx PLC
LSE:REL
21.4
12%
1.8
CA
Thomson Reuters Corp
TSX:TRI
27.1
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.6
N/A N/A
IE
Experian PLC
LSE:EXPN
228.4
14%
16.3
US
Verisk Analytics Inc
NASDAQ:VRSK
23.6
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -336.5
406%
N/A
US
Equifax Inc
NYSE:EFX
25.9
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
14
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
CH
SGS SA
SIX:SGSN
20.9
13%
1.6