Keystone Law Group PLC
LSE:KEYS

Watchlist Manager
Keystone Law Group PLC Logo
Keystone Law Group PLC
LSE:KEYS
Watchlist
Price: 638.5 GBX -0.85%
Market Cap: £202.5m

Relative Value

The Relative Value of one KEYS stock under the Base Case scenario is 85.44 GBX. Compared to the current market price of 638.5 GBX, Keystone Law Group PLC is Overvalued by 87%.

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
Base Case
85.44 GBX
Overvaluation 87%
Relative Value
Price
Worst Case
Base Case
Best Case

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
204.3m GBP 1.9 20.9 16.4 17.4
UK
Relx PLC
LSE:REL
53.7B GBP 5.6 27.7 19.7 20.2
CA
Thomson Reuters Corp
TSX:TRI
74.8B CAD 7.4 30.9 13.1 18.5
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 31.2 46.7
IE
Experian PLC
LSE:EXPN
27.6B GBP 4.6 27.1 19.9 28.2
US
Verisk Analytics Inc
NASDAQ:VRSK
30.5B USD 10.1 33 18.8 23.4
US
CoStar Group Inc
NASDAQ:CSGP
28.2B USD 9.2 1 386.9 194.1 -335.6
US
Equifax Inc
NYSE:EFX
26.2B USD 4.4 39.9 15.8 25.2
US
Leidos Holdings Inc
NYSE:LDOS
24.7B USD 1.4 17.6 12.2 13.9
CH
SGS SA
SIX:SGSN
18.2B CHF 2.6 29 21.1 21.1
NL
Wolters Kluwer NV
AEX:WKL
19.6B EUR 3.2 17.5 11.7 15.4
P/E Multiple
Earnings Growth PEG
UK
Keystone Law Group PLC
LSE:KEYS
Average P/E: 151.5
20.9
9%
2.3
UK
Relx PLC
LSE:REL
27.7
14%
2
CA
Thomson Reuters Corp
TSX:TRI
30.9
1%
30.9
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
27.1
21%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 386.9
83%
16.7
US
Equifax Inc
NYSE:EFX
39.9
30%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
17.6
10%
1.8
CH
SGS SA
SIX:SGSN
29
15%
1.9
NL
Wolters Kluwer NV
AEX:WKL
17.5
11%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Keystone Law Group PLC
LSE:KEYS
Average EV/EBITDA: 34
16.4
9%
1.8
UK
Relx PLC
LSE:REL
19.7
16%
1.2
CA
Thomson Reuters Corp
TSX:TRI
13.1
7%
1.9
UK
I
IHS Markit Ltd
F:0M3
31.2
N/A N/A
IE
Experian PLC
LSE:EXPN
19.9
10%
2
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
194.1
95%
2
US
Equifax Inc
NYSE:EFX
15.8
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.2
6%
2
CH
SGS SA
SIX:SGSN
21.1
10%
2.1
NL
Wolters Kluwer NV
AEX:WKL
11.7
7%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Keystone Law Group PLC
LSE:KEYS
Average EV/EBIT: 23
17.4
8%
2.2
UK
Relx PLC
LSE:REL
20.2
11%
1.8
CA
Thomson Reuters Corp
TSX:TRI
18.5
10%
1.8
UK
I
IHS Markit Ltd
F:0M3
46.7
N/A N/A
IE
Experian PLC
LSE:EXPN
28.2
14%
2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.4
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -335.6
406%
N/A
US
Equifax Inc
NYSE:EFX
25.2
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
13.9
9%
1.5
CH
SGS SA
SIX:SGSN
21.1
13%
1.6
NL
Wolters Kluwer NV
AEX:WKL
15.4
9%
1.7