Network International Holdings PLC
LSE:NETW

Watchlist Manager
Network International Holdings PLC Logo
Network International Holdings PLC
LSE:NETW
Watchlist
Price: 399.4 GBX Market Closed
Market Cap: 2.1B GBX

Relative Value

The Relative Value of one NETW stock under the Base Case scenario is 529.07 GBX. Compared to the current market price of 399.4 GBX, Network International Holdings PLC is Undervalued by 25%.

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.

NETW Relative Value
Base Case
529.07 GBX
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
23
Median 3Y
5.2
Median 5Y
5.5
Industry
2.4
Forward
0
vs History
28
vs Industry
15
Median 3Y
33.6
Median 5Y
38.5
Industry
22.4
Forward
0.2
vs History
57
vs Industry
37
Median 3Y
14.5
Median 5Y
16.5
Industry
16.7
vs History
0
vs Industry
0
Median 3Y
185
Median 5Y
19.9
Industry
21.3
vs History
38
vs Industry
28
Median 3Y
4
Median 5Y
4.2
Industry
2.8
vs History
23
vs Industry
3
Median 3Y
47.2
Median 5Y
47.2
Industry
2.3
Forward
0.4
vs History
33
vs Industry
3
Median 3Y
57.3
Median 5Y
57.3
Industry
4.8
vs History
33
vs Industry
4
Median 3Y
115.7
Median 5Y
115.7
Industry
12.4
Forward
0.9
vs History
39
vs Industry
3
Median 3Y
191
Median 5Y
191
Industry
16.1
Forward
1.3
vs History
42
vs Industry
4
Median 3Y
128.2
Median 5Y
128.2
Industry
15.1
vs History
33
vs Industry
2
Median 3Y
217.6
Median 5Y
217.5
Industry
18.4
vs History
15
vs Industry
4
Median 3Y
20.8
Median 5Y
20.4
Industry
2.4

Multiples Across Competitors

NETW Competitors Multiples
Network International Holdings PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AE
Network International Holdings PLC
LSE:NETW
2B GBP 5.6 41.9 116.7 192.1
US
Visa Inc
NYSE:V
753.7B USD 20 38.4 28.9 30.2
US
Mastercard Inc
NYSE:MA
512.9B USD 17.6 39 29.1 30.7
US
Automatic Data Processing Inc
NASDAQ:ADP
130.5B USD 6.5 32.6 22.4 24.8
US
Fiserv Inc
NYSE:FI
88.6B USD 4.3 27.3 12.5 18.8
US
PayPal Holdings Inc
NASDAQ:PYPL
68.4B USD 2.1 15 9.8 11.5
NL
Adyen NV
AEX:ADYEN
49.9B EUR 22.2 54 40.1 44.8
US
Paychex Inc
NASDAQ:PAYX
56.2B USD 10.3 32.3 22.3 24
US
Fidelity National Information Services Inc
NYSE:FIS
41.1B USD 4 51.2 14.1 28.5
ES
Amadeus IT Group SA
MAD:AMS
31.6B EUR 5.1 25.2 13.9 19.7
US
Broadridge Financial Solutions Inc
NYSE:BR
27.8B USD 4.1 35.2 21.2 27.3