Deluxe Corp
NYSE:DLX

Watchlist Manager
Deluxe Corp Logo
Deluxe Corp
NYSE:DLX
Watchlist
Price: 15.27 USD 0.79%
Market Cap: 682.9m USD

Relative Value

The Relative Value of one DLX stock under the Base Case scenario is 51.07 USD. Compared to the current market price of 15.27 USD, Deluxe Corp is Undervalued by 70%.

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.

DLX Relative Value
Base Case
51.07 USD
Undervaluation 70%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
Forward
0.3
vs History
71
vs Industry
35
Median 3Y
15.9
Median 5Y
17.1
Industry
15.6
Forward
4.5
vs History
82
vs Industry
58
Median 3Y
4.2
Median 5Y
4.2
Industry
9
vs History
vs Industry
13
Median 3Y
-3.8
Median 5Y
1.5
Industry
15.8
vs History
88
vs Industry
53
Median 3Y
1.4
Median 5Y
1.5
Industry
1.5
vs History
74
vs Industry
49
Median 3Y
1
Median 5Y
1.1
Industry
1.4
Forward
1
vs History
66
vs Industry
64
Median 3Y
1.9
Median 5Y
2
Industry
4.1
vs History
80
vs Industry
46
Median 3Y
6
Median 5Y
6
Industry
7.9
Forward
5
vs History
74
vs Industry
37
Median 3Y
10.8
Median 5Y
10.7
Industry
11.5
Forward
10.1
vs History
65
vs Industry
31
Median 3Y
11.8
Median 5Y
11.5
Industry
9.6
vs History
58
vs Industry
17
Median 3Y
26.1
Median 5Y
24.4
Industry
12.7
vs History
87
vs Industry
54
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

DLX Competitors Multiples
Deluxe Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Deluxe Corp
NYSE:DLX
673.6m USD 0.3 12.8 5.5 9.7
JP
Toppan Inc
TSE:7911
1.2T JPY 0.7 13.1 5.2 10.2
JP
Dai Nippon Printing Co Ltd
TSE:7912
1T JPY 0.7 8.2 6.6 10.9
JP
TOPPAN Holdings Inc
SWB:TPX
4.9B EUR 0.5 8.7 3 5.9
US
Brady Corp
NYSE:BRC
3.4B USD 2.4 17.7 12.1 13.8
ZA
Novus Holdings Ltd
JSE:NVS
2.2B Zac 0 0 0 0
JP
Toppan Forms Co Ltd
TSE:7862
172B JPY 0.8 35.6 7.4 13.8
CN
Hongbo Co Ltd
SZSE:002229
8.5B CNY 16.7 -29.1 -58.3 -58.3
IE
Cimpress PLC
NASDAQ:CMPR
995.2m USD 0.3 6.2 6.4 10.5
CN
Tungkong Inc
SZSE:002117
6.4B CNY 5.4 40.3 39 39
US
RR Donnelley & Sons Co
F:DLLN
666m EUR 0.2 203.1 5.9 9.8
P/S Multiple
Revenue Growth P/S to Growth
US
Deluxe Corp
NYSE:DLX
Average P/S: 2.8
0.3
N/A N/A
JP
Toppan Inc
TSE:7911
0.7
5%
0.1
JP
Dai Nippon Printing Co Ltd
TSE:7912
0.7
2%
0.4
JP
TOPPAN Holdings Inc
SWB:TPX
0.5
5%
0.1
US
Brady Corp
NYSE:BRC
2.4
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
0.8
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
16.7
N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
0.3
5%
0.1
CN
Tungkong Inc
SZSE:002117
5.4
N/A N/A
US
R
RR Donnelley & Sons Co
F:DLLN
0.2
N/A N/A
P/E Multiple
Earnings Growth PEG
US
Deluxe Corp
NYSE:DLX
Average P/E: 38.4
12.8
N/A N/A
JP
Toppan Inc
TSE:7911
13.1
12%
1.1
JP
Dai Nippon Printing Co Ltd
TSE:7912
8.2
2%
4.1
JP
TOPPAN Holdings Inc
SWB:TPX
8.7
12%
0.7
US
Brady Corp
NYSE:BRC
17.7
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
35.6
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -29.1 N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
6.2
-16%
N/A
CN
Tungkong Inc
SZSE:002117
40.3
N/A N/A
US
R
RR Donnelley & Sons Co
F:DLLN
203.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Deluxe Corp
NYSE:DLX
Average EV/EBITDA: 10.1
5.5
N/A N/A
JP
Toppan Inc
TSE:7911
5.2
10%
0.5
JP
Dai Nippon Printing Co Ltd
TSE:7912
6.6
7%
0.9
JP
TOPPAN Holdings Inc
SWB:TPX
3
10%
0.3
US
Brady Corp
NYSE:BRC
12.1
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
7.4
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -58.3 N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
6.4
8%
0.8
CN
Tungkong Inc
SZSE:002117
39
N/A N/A
US
R
RR Donnelley & Sons Co
F:DLLN
5.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Deluxe Corp
NYSE:DLX
Average EV/EBIT: 13.7
9.7
N/A N/A
JP
Toppan Inc
TSE:7911
10.2
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
10.9
N/A N/A
JP
TOPPAN Holdings Inc
SWB:TPX
5.9
N/A N/A
US
Brady Corp
NYSE:BRC
13.8
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
13.8
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -58.3 N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
10.5
3%
3.5
CN
Tungkong Inc
SZSE:002117
39
N/A N/A
US
R
RR Donnelley & Sons Co
F:DLLN
9.8
N/A N/A