Equifax Inc
NYSE:EFX

Watchlist Manager
Equifax Inc Logo
Equifax Inc
NYSE:EFX
Watchlist
Price: 264.33 USD 1.43% Market Closed
Market Cap: 32.8B USD

Relative Value

The Relative Value of one EFX stock under the Base Case scenario is 242.57 USD. Compared to the current market price of 264.33 USD, Equifax Inc is Overvalued by 8%.

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.

EFX Relative Value
Base Case
242.57 USD
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
14
Median 3Y
5.3
Median 5Y
5.3
Industry
1.3
Forward
5.4
vs History
25
vs Industry
9
Median 3Y
48.7
Median 5Y
45.5
Industry
18.6
Forward
34.8
vs History
49
vs Industry
17
Median 3Y
25
Median 5Y
25
Industry
12.8
vs History
0
vs Industry
8
Median 3Y
54
Median 5Y
32.7
Industry
17.5
vs History
55
vs Industry
12
Median 3Y
6.3
Median 5Y
6.7
Industry
2.3
vs History
33
vs Industry
11
Median 3Y
6.1
Median 5Y
6.1
Industry
1.3
Forward
6.1
vs History
30
vs Industry
12
Median 3Y
10.8
Median 5Y
10.7
Industry
3.1
vs History
47
vs Industry
15
Median 3Y
20
Median 5Y
20.9
Industry
9.8
Forward
18.6
vs History
39
vs Industry
13
Median 3Y
32.8
Median 5Y
34.2
Industry
13
Forward
26.7
vs History
52
vs Industry
15
Median 3Y
28.9
Median 5Y
28.5
Industry
12.1
vs History
60
vs Industry
10
Median 3Y
61.7
Median 5Y
49.2
Industry
14.2
vs History
22
vs Industry
23
Median 3Y
2.8
Median 5Y
2.9
Industry
1.7

Multiples Across Competitors

EFX Competitors Multiples
Equifax Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Equifax Inc
NYSE:EFX
32.8B USD 5.7 53.6 21.2 35.1
UK
Relx PLC
LSE:REL
76.5B GBP 8.1 39.5 22.6 28.9
CA
Thomson Reuters Corp
TSX:TRI
114.7B CAD 11.4 38.5 28.2 39.4
IE
Experian PLC
LSE:EXPN
35.3B GBP 6.4 39.7 190.7 268.4
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.2 35.6 26.3 39.3
US
Verisk Analytics Inc
NASDAQ:VRSK
41.3B USD 14.3 43.1 27.9 34.7
NL
Wolters Kluwer NV
AEX:WKL
36.6B EUR 6.2 33.9 20.5 27.3
US
CoStar Group Inc
NASDAQ:CSGP
32.9B USD 11.7 280.6 180.5 6 230.5
US
Leidos Holdings Inc
NYSE:LDOS
19.5B USD 1.2 15.6 10.7 12.5
CH
SGS SA
SIX:SGSN
15.4B CHF 2.3 26.6 12.6 19.1
US
TransUnion
NYSE:TRU
16.6B USD 3.9 45.1 15.5 25.9
P/S Multiple
Revenue Growth P/S to Growth
US
Equifax Inc
NYSE:EFX
Average P/S: 7.3
5.7
10%
0.6
UK
Relx PLC
LSE:REL
8.1
8%
1
CA
Thomson Reuters Corp
TSX:TRI
11.4
7%
1.6
IE
Experian PLC
LSE:EXPN
6.4
8%
0.8
UK
I
IHS Markit Ltd
F:0M3
9.2
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
14.3
8%
1.8
NL
Wolters Kluwer NV
AEX:WKL
6.2
6%
1
US
CoStar Group Inc
NASDAQ:CSGP
11.7
14%
0.8
US
Leidos Holdings Inc
NYSE:LDOS
1.2
4%
0.3
CH
SGS SA
SIX:SGSN
2.3
6%
0.4
US
TransUnion
NYSE:TRU
3.9
8%
0.5
P/E Multiple
Earnings Growth PEG
US
Equifax Inc
NYSE:EFX
Average P/E: 59.2
53.6
36%
1.5
UK
Relx PLC
LSE:REL
39.5
16%
2.5
CA
Thomson Reuters Corp
TSX:TRI
38.5
1%
38.5
IE
Experian PLC
LSE:EXPN
39.7
15%
2.6
UK
I
IHS Markit Ltd
F:0M3
35.6
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
43.1
10%
4.3
NL
Wolters Kluwer NV
AEX:WKL
33.9
10%
3.4
US
CoStar Group Inc
NASDAQ:CSGP
280.6
79%
3.6
US
Leidos Holdings Inc
NYSE:LDOS
15.6
9%
1.7
CH
SGS SA
SIX:SGSN
26.6
15%
1.8
US
TransUnion
NYSE:TRU
45.1
59%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Equifax Inc
NYSE:EFX
Average EV/EBITDA: 50.6
21.2
16%
1.3
UK
Relx PLC
LSE:REL
22.6
10%
2.3
CA
Thomson Reuters Corp
TSX:TRI
28.2
7%
4
IE
Experian PLC
LSE:EXPN
190.7
10%
19.1
UK
I
IHS Markit Ltd
F:0M3
26.3
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
27.9
9%
3.1
NL
Wolters Kluwer NV
AEX:WKL
20.5
7%
2.9
US
CoStar Group Inc
NASDAQ:CSGP
180.5
88%
2.1
US
Leidos Holdings Inc
NYSE:LDOS
10.7
5%
2.1
CH
SGS SA
SIX:SGSN
12.6
11%
1.1
US
TransUnion
NYSE:TRU
15.5
18%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Equifax Inc
NYSE:EFX
Average EV/EBIT: 614.7
35.1
24%
1.5
UK
Relx PLC
LSE:REL
28.9
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
39.4
9%
4.4
IE
Experian PLC
LSE:EXPN
268.4
14%
19.2
UK
I
IHS Markit Ltd
F:0M3
39.3
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
34.7
10%
3.5
NL
Wolters Kluwer NV
AEX:WKL
27.3
10%
2.7
US
CoStar Group Inc
NASDAQ:CSGP
6 230.5
450%
13.8
US
Leidos Holdings Inc
NYSE:LDOS
12.5
6%
2.1
CH
SGS SA
SIX:SGSN
19.1
13%
1.5
US
TransUnion
NYSE:TRU
25.9
26%
1