Keywords Studios PLC
LSE:KWS
Keywords Studios PLC
LSE:KWS
Price:
2 844 GBX
+4.41%
Market Closed
Updated:
Mar 30, 2023
Section:
Relative Value
The Relative Value of one
KWS
stock under the Base Case scenario is
2 762.38
GBX.
Compared to the current market price of 2 844 GBX,
Keywords Studios PLC
is
Overvalued by 3%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.
Relative Valuation FAQ:
KWS
Relative Value
Base Case
2 762.38
GBX
Overvaluation 3%
Multiples Across Competitors
KWS Competitors Multiples
Keywords Studios PLC Competitors
Keywords Studios PLC Competitors
| Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
|---|---|---|---|---|---|---|---|---|
| IE |
|
Keywords Studios PLC
LSE:KWS
|
2.2B GBP | 3.6 | 53.1 | -20.6 | -33.6 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
178B USD | 2.8 | 25.7 | 14.6 | 17.8 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
11.5T INR | 5.3 | 28.2 | 19.1 | 21 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
117B USD | 1.9 | 71.8 | 12.5 | 20.5 | |
| IL |
|
Matrix IT Ltd
TASE:MTRX
|
395B ILS | 84.6 | 1 171.4 | 587.7 | 799 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
5.8T INR | 4.1 | 24.4 | 16.5 | 18.6 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
2.9T INR | 3 | 20 | 12.8 | 15.7 | |
| FR |
|
Capgemini SE
PAR:CAP
|
29.3B EUR | 1.3 | 18.9 | 10.7 | 13.8 | |
| US |
|
Cognizant Technology Solutions Corp
NASDAQ:CTSH
|
30.4B USD | 1.6 | 13.3 | 8.1 | 9.7 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
3.5T JPY | 1 | 17.3 | 7.4 | 13.1 | |
| US |
|
Gartner Inc
NYSE:IT
|
25.2B USD | 4.6 | 31.2 | 19.9 | 23.2 |
| P/S Multiple | Revenue Growth | |||
|---|---|---|---|---|
| IE |
|
Keywords Studios PLC
LSE:KWS
|
3.6
|
42%
|
| IE |
|
Accenture PLC
NYSE:ACN
|
2.8
|
23%
|
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
5.3
|
43%
|
| US |
|
International Business Machines Corp
NYSE:IBM
|
1.9
|
13%
|
| IL |
|
Matrix IT Ltd
TASE:MTRX
|
84.6
|
-62%
|
| IN |
|
Infosys Ltd
NSE:INFY
|
4.1
|
53%
|
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3
|
47%
|
| FR |
|
Capgemini SE
PAR:CAP
|
1.3
|
20%
|
| US |
|
Cognizant Technology Solutions Corp
NASDAQ:CTSH
|
1.6
|
16%
|
| JP |
|
Fujitsu Ltd
TSE:6702
|
1
|
9%
|
| US |
|
Gartner Inc
NYSE:IT
|
4.6
|
30%
|
| P/E Multiple | Earnings Growth | |||
|---|---|---|---|---|
| IE |
|
Keywords Studios PLC
LSE:KWS
|
53.1
|
131%
|
| IE |
|
Accenture PLC
NYSE:ACN
|
25.7
|
30%
|
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
28.2
|
41%
|
| US |
|
International Business Machines Corp
NYSE:IBM
|
71.8
|
477%
|
| IL |
|
Matrix IT Ltd
TASE:MTRX
|
1 171.4
|
-44%
|
| IN |
|
Infosys Ltd
NSE:INFY
|
24.4
|
46%
|
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
20
|
38%
|
| FR |
|
Capgemini SE
PAR:CAP
|
18.9
|
57%
|
| US |
|
Cognizant Technology Solutions Corp
NASDAQ:CTSH
|
13.3
|
21%
|
| JP |
|
Fujitsu Ltd
TSE:6702
|
17.3
|
61%
|
| US |
|
Gartner Inc
NYSE:IT
|
31.2
|
28%
|
| EV/EBITDA Multiple | EBITDA Growth | |||
|---|---|---|---|---|
| IE |
|
Keywords Studios PLC
LSE:KWS
|
Negative Multiple: -20.6 |
48%
|
| IE |
|
Accenture PLC
NYSE:ACN
|
14.6
|
24%
|
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
19.1
|
43%
|
| US |
|
International Business Machines Corp
NYSE:IBM
|
12.5
|
35%
|
| IL |
|
Matrix IT Ltd
TASE:MTRX
|
587.7
|
N/A |
| IN |
|
Infosys Ltd
NSE:INFY
|
16.5
|
47%
|
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
12.8
|
38%
|
| FR |
|
Capgemini SE
PAR:CAP
|
10.7
|
37%
|
| US |
|
Cognizant Technology Solutions Corp
NASDAQ:CTSH
|
8.1
|
21%
|
| JP |
|
Fujitsu Ltd
TSE:6702
|
7.4
|
41%
|
| US |
|
Gartner Inc
NYSE:IT
|
19.9
|
20%
|
| EV/EBIT Multiple | EBIT Growth | |||
|---|---|---|---|---|
| IE |
|
Keywords Studios PLC
LSE:KWS
|
Negative Multiple: -33.6 |
88%
|
| IE |
|
Accenture PLC
NYSE:ACN
|
17.8
|
28%
|
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
21
|
44%
|
| US |
|
International Business Machines Corp
NYSE:IBM
|
20.5
|
67%
|
| IL |
|
Matrix IT Ltd
TASE:MTRX
|
799
|
N/A |
| IN |
|
Infosys Ltd
NSE:INFY
|
18.6
|
47%
|
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
15.7
|
46%
|
| FR |
|
Capgemini SE
PAR:CAP
|
13.8
|
40%
|
| US |
|
Cognizant Technology Solutions Corp
NASDAQ:CTSH
|
9.7
|
21%
|
| JP |
|
Fujitsu Ltd
TSE:6702
|
13.1
|
-10%
|
| US |
|
Gartner Inc
NYSE:IT
|
23.2
|
12%
|
