Deluxe Corp
NYSE:DLX

Watchlist Manager
Deluxe Corp Logo
Deluxe Corp
NYSE:DLX
Watchlist
Price: 14.2 USD 0.5% Market Closed
Market Cap: 635m USD

Relative Value

The Relative Value of one DLX stock under the Base Case scenario is 51.47 USD. Compared to the current market price of 14.2 USD, Deluxe Corp is Undervalued by 72%.

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
51.47 USD
Undervaluation 72%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
Forward
0.3
vs History
79
vs Industry
35
Median 3Y
15.9
Median 5Y
17.1
Industry
15.9
Forward
4.3
vs History
96
vs Industry
58
Median 3Y
4.2
Median 5Y
4.2
Industry
9.3
vs History
vs Industry
13
Median 3Y
-5.8
Median 5Y
1.5
Industry
16.1
vs History
96
vs Industry
53
Median 3Y
1.4
Median 5Y
1.5
Industry
1.6
vs History
82
vs Industry
49
Median 3Y
1
Median 5Y
1.1
Industry
1.4
Forward
1
vs History
76
vs Industry
64
Median 3Y
1.9
Median 5Y
2
Industry
4.2
vs History
82
vs Industry
46
Median 3Y
6
Median 5Y
6
Industry
8.2
Forward
4.9
vs History
80
vs Industry
37
Median 3Y
10.8
Median 5Y
10.7
Industry
11.9
Forward
9.9
vs History
80
vs Industry
31
Median 3Y
11.8
Median 5Y
11.5
Industry
9.8
vs History
71
vs Industry
17
Median 3Y
26.1
Median 5Y
24.4
Industry
13.4
vs History
68
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
635.3m USD 0.3 11.3 5.4 9.2
MY
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
218.3B MYR 788.6 15 372.4 4 346.2 13 941.2
JP
Dai Nippon Printing Co Ltd
TSE:7912
1.1T JPY 0.8 10.2 7 11
JP
Toppan Inc
TSE:7911
1.1T JPY 0.7 12.6 4.8 9.4
JP
TOPPAN Holdings Inc
SWB:TPX
4.6B EUR 0.4 8.5 2.5 5
US
Brady Corp
NYSE:BRC
3.3B USD 2.3 17.1 11.3 13.1
ZA
Novus Holdings Ltd
JSE:NVS
2.3B Zac 0 0 0 0
CN
Hongbo Co Ltd
SZSE:002229
9.5B CNY 18.6 -32.4 -65.1 -65.1
JP
Toppan Forms Co Ltd
TSE:7862
172B JPY 0.8 35.6 7.4 13.8
IE
Cimpress PLC
NASDAQ:CMPR
1.1B USD 0.3 6.9 6.7 10.8
US
RR Donnelley & Sons Co
F:DLLN
666m EUR 0.2 202.4 5.9 9.8
P/E Multiple
Earnings Growth PEG
US
Deluxe Corp
NYSE:DLX
Average P/E: 1 741.9
11.3
N/A N/A
MY
T
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
15 372.4
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
10.2
N/A N/A
JP
Toppan Inc
TSE:7911
12.6
N/A N/A
JP
TOPPAN Holdings Inc
SWB:TPX
8.5
N/A N/A
US
Brady Corp
NYSE:BRC
17.1
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -32.4 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
35.6
N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
6.9
-26%
N/A
US
R
RR Donnelley & Sons Co
F:DLLN
202.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Deluxe Corp
NYSE:DLX
Average EV/EBITDA: 488.6
5.4
N/A N/A
MY
T
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
4 346.2
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
7
5%
1.4
JP
Toppan Inc
TSE:7911
4.8
14%
0.3
JP
TOPPAN Holdings Inc
SWB:TPX
2.5
14%
0.2
US
Brady Corp
NYSE:BRC
11.3
10%
1.1
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -65.1 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
7.4
N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
6.7
3%
2.2
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: 1 558.1
9.2
N/A N/A
MY
T
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
13 941.2
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
11
N/A N/A
JP
Toppan Inc
TSE:7911
9.4
N/A N/A
JP
TOPPAN Holdings Inc
SWB:TPX
5
N/A N/A
US
Brady Corp
NYSE:BRC
13.1
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -65.1 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
13.8
N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
10.8
3%
3.6
US
R
RR Donnelley & Sons Co
F:DLLN
9.8
N/A N/A