Science Group PLC
LSE:SAG

Watchlist Manager
Science Group PLC Logo
Science Group PLC
LSE:SAG
Watchlist
Price: 547.5 GBX Market Closed
Market Cap: 238.3m GBX

Relative Value

The Relative Value of one SAG stock under the Base Case scenario is hidden GBX. Compared to the current market price of 547.5 GBX, Science 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.

SAG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
35
Median 3Y
1.9
Median 5Y
2
Industry
1.3
Forward
2.1
vs History
92
vs Industry
16
Median 3Y
17.1
Median 5Y
17.7
Industry
18.5
Forward
14.9
vs History
84
vs Industry
21
Median 3Y
12.1
Median 5Y
11.9
Industry
12.8
vs History
88
vs Industry
18
Median 3Y
15.2
Median 5Y
15.2
Industry
17.2
vs History
90
vs Industry
44
Median 3Y
2.3
Median 5Y
2.4
Industry
2.5
vs History
88
vs Industry
37
Median 3Y
1.7
Median 5Y
1.8
Industry
1.4
Forward
1.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
88
vs Industry
44
Median 3Y
8.9
Median 5Y
9.1
Industry
9.6
Forward
7.3
vs History
92
vs Industry
40
Median 3Y
12.8
Median 5Y
13.4
Industry
12.3
Forward
7.6
vs History
93
vs Industry
24
Median 3Y
11.4
Median 5Y
11.3
Industry
11.8
vs History
93
vs Industry
26
Median 3Y
11.5
Median 5Y
11.4
Industry
13.9
vs History
23
vs Industry
27
Median 3Y
2.7
Median 5Y
3
Industry
1.8

Multiples Across Competitors

SAG Competitors Multiples
Science 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
Science Group PLC
LSE:SAG
243.4m GBP 2.1 7.9 8.3 11.3
UK
Relx PLC
LSE:REL
55.2B GBP 5.8 28.7 16.6 21.1
JP
Draft Inc
TSE:5070
10.1T JPY 1 351 -20 888.5 -20 697.9 -14 451.7
CA
Thomson Reuters Corp
TSX:TRI
80B CAD 7.9 33.2 19.4 27.4
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 36.9 27.2 40.7
IE
Experian PLC
LSE:EXPN
30.6B GBP 5.1 30 159.7 226.2
US
Verisk Analytics Inc
NASDAQ:VRSK
30.3B USD 10 32.8 18.7 23.2
US
CoStar Group Inc
NASDAQ:CSGP
29B USD 9.5 1 430.8 200.5 -346.6
US
Equifax Inc
NYSE:EFX
26.7B USD 4.5 40.5 16 25.6
NL
Wolters Kluwer NV
AEX:WKL
20.8B EUR 3.4 18.5 12.3 16.2
US
Leidos Holdings Inc
NYSE:LDOS
24.3B USD 1.4 17.3 12 13.7
P/E Multiple
Earnings Growth PEG
UK
Science Group PLC
LSE:SAG
Average P/E: 167.7
7.9
14%
0.6
UK
Relx PLC
LSE:REL
28.7
14%
2
JP
Draft Inc
TSE:5070
Negative Multiple: -20 888.5 N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
33.2
1%
33.2
UK
I
IHS Markit Ltd
F:0M3
36.9
N/A N/A
IE
Experian PLC
LSE:EXPN
30
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
32.8
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 430.8
84%
17
US
Equifax Inc
NYSE:EFX
40.5
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.5
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
17.3
10%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Science Group PLC
LSE:SAG
Average EV/EBITDA: 49.1
8.3
N/A N/A
UK
Relx PLC
LSE:REL
16.6
8%
2.1
JP
Draft Inc
TSE:5070
Negative Multiple: -20 697.9 N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
19.4
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
159.7
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.7
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
200.5
95%
2.1
US
Equifax Inc
NYSE:EFX
16
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.3
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
12
6%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Science Group PLC
LSE:SAG
Average EV/EBIT: 45
11.3
17%
0.7
UK
Relx PLC
LSE:REL
21.1
12%
1.8
JP
Draft Inc
TSE:5070
Negative Multiple: -14 451.7 N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
27.4
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
226.2
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.2
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -346.6
406%
N/A
US
Equifax Inc
NYSE:EFX
25.6
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.2
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.7
8%
1.7