Wilmington PLC
LSE:WIL

Watchlist Manager
Wilmington PLC Logo
Wilmington PLC
LSE:WIL
Watchlist
Price: 298 GBX 2.94% Market Closed
Market Cap: 267.2m GBX

Relative Value

The Relative Value of one WIL stock under the Base Case scenario is 358.9 GBX. Compared to the current market price of 298 GBX, Wilmington PLC is Undervalued by 17%.

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.

WIL Relative Value
Base Case
358.9 GBX
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
22
Median 3Y
3.1
Median 5Y
2.6
Industry
1.3
Forward
2.3
vs History
19
vs Industry
58
Median 3Y
14.1
Median 5Y
14.2
Industry
18.4
Forward
11.7
vs History
25
vs Industry
24
Median 3Y
15
Median 5Y
13.1
Industry
12.8
vs History
42
vs Industry
26
Median 3Y
16.9
Median 5Y
14.7
Industry
17
vs History
98
vs Industry
33
Median 3Y
3.2
Median 5Y
3.4
Industry
2.5
vs History
57
vs Industry
22
Median 3Y
2.7
Median 5Y
2.3
Industry
1.4
Forward
1.9
vs History
49
vs Industry
15
Median 3Y
8.1
Median 5Y
7.5
Industry
3.3
vs History
74
vs Industry
29
Median 3Y
11
Median 5Y
9.9
Industry
9.7
Forward
7.3
vs History
96
vs Industry
30
Median 3Y
14.2
Median 5Y
14.7
Industry
12.3
Forward
8.4
vs History
41
vs Industry
25
Median 3Y
12.6
Median 5Y
12.3
Industry
11.9
vs History
50
vs Industry
27
Median 3Y
12.8
Median 5Y
12.8
Industry
13.8
vs History
85
vs Industry
19
Median 3Y
4
Median 5Y
3.5
Industry
1.7

Multiples Across Competitors

WIL Competitors Multiples
Wilmington 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
Wilmington PLC
LSE:WIL
266.1m GBP 2.6 23 9.2 10.5
UK
Relx PLC
LSE:REL
55.8B GBP 5.9 29 20.5 21
CA
Thomson Reuters Corp
TSX:TRI
80.8B CAD 8 33.5 19.5 27.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.6
IE
Experian PLC
LSE:EXPN
31.2B GBP 5.2 30.4 160.3 226.9
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 33 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27.9B USD 9.1 1 365.3 192 -332
US
Equifax Inc
NYSE:EFX
26.9B USD 4.5 40.8 16.1 25.7
NL
Wolters Kluwer NV
AEX:WKL
21B EUR 3.5 18.7 12.4 16.3
US
Leidos Holdings Inc
NYSE:LDOS
23.5B USD 1.4 16.8 11.6 13.3
CH
SGS SA
SIX:SGSN
17.5B CHF 2.5 27.8 20.3 20.3
P/E Multiple
Earnings Growth PEG
UK
Wilmington PLC
LSE:WIL
Average P/E: 150.5
23
31%
0.7
UK
Relx PLC
LSE:REL
29
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
33.5
1%
33.5
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
IE
Experian PLC
LSE:EXPN
30.4
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 365.3
84%
16.3
US
Equifax Inc
NYSE:EFX
40.8
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.7
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.8
10%
1.7
CH
SGS SA
SIX:SGSN
27.8
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Wilmington PLC
LSE:WIL
Average EV/EBITDA: 46.2
9.2
17%
0.5
UK
Relx PLC
LSE:REL
20.5
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.5
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
IE
Experian PLC
LSE:EXPN
160.3
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
192
95%
2
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.4
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.6
6%
1.9
CH
SGS SA
SIX:SGSN
20.3
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Wilmington PLC
LSE:WIL
Average EV/EBIT: 42.6
10.5
15%
0.7
UK
Relx PLC
LSE:REL
21
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.6
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.6
N/A N/A
IE
Experian PLC
LSE:EXPN
226.9
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -332
406%
N/A
US
Equifax Inc
NYSE:EFX
25.7
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.3
8%
1.7
CH
SGS SA
SIX:SGSN
20.3
13%
1.6