Franklin Covey Co
NYSE:FC

Watchlist Manager
Franklin Covey Co Logo
Franklin Covey Co
NYSE:FC
Watchlist
Price: 16.64 USD -0.83% Market Closed
Market Cap: 202.3m USD

Relative Value

The Relative Value of one FC stock under the Base Case scenario is 39.25 USD. Compared to the current market price of 16.64 USD, Franklin Covey Co is Undervalued by 58%.

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.

FC Relative Value
Base Case
39.25 USD
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
42
Median 3Y
1.8
Median 5Y
2
Industry
1.3
Forward
0.8
vs History
4
vs Industry
33
Median 3Y
29.5
Median 5Y
30.8
Industry
18.5
Forward
17.8
vs History
90
vs Industry
60
Median 3Y
9.4
Median 5Y
11.6
Industry
12.6
vs History
26
vs Industry
50
Median 3Y
22
Median 5Y
19.6
Industry
16.9
vs History
95
vs Industry
17
Median 3Y
6.4
Median 5Y
7
Industry
2.5
vs History
95
vs Industry
47
Median 3Y
1.7
Median 5Y
1.8
Industry
1.4
Forward
0.6
vs History
95
vs Industry
65
Median 3Y
2.2
Median 5Y
2.4
Industry
3.3
vs History
92
vs Industry
46
Median 3Y
11.8
Median 5Y
15.4
Industry
9.8
Forward
5.9
vs History
76
vs Industry
46
Median 3Y
17
Median 5Y
20.6
Industry
12.3
Forward
11.1
vs History
92
vs Industry
58
Median 3Y
8.8
Median 5Y
11
Industry
11.8
vs History
53
vs Industry
52
Median 3Y
13.5
Median 5Y
13.7
Industry
13.8
vs History
95
vs Industry
40
Median 3Y
2.5
Median 5Y
2.7
Industry
1.7

Multiples Across Competitors

FC Competitors Multiples
Franklin Covey Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Franklin Covey Co
NYSE:FC
207.9m USD 0.8 67.7 8.4 14.1
UK
Relx PLC
LSE:REL
54.5B GBP 5.7 28.4 16.5 20.9
CA
Thomson Reuters Corp
TSX:TRI
78.5B CAD 7.6 32.1 19 26.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.6
IE
Experian PLC
LSE:EXPN
30.7B GBP 5.2 30.1 160.2 226.8
US
Verisk Analytics Inc
NASDAQ:VRSK
30.9B USD 10.2 33.4 19.1 23.7
US
CoStar Group Inc
NASDAQ:CSGP
28B USD 9.1 1 375 192.8 -333.3
US
Equifax Inc
NYSE:EFX
26.1B USD 4.4 39.8 15.7 25.1
NL
Wolters Kluwer NV
AEX:WKL
20.5B EUR 3.4 18.4 12.1 16
US
Leidos Holdings Inc
NYSE:LDOS
23.4B USD 1.4 16.7 11.6 13.2
CH
SGS SA
SIX:SGSN
17.6B CHF 2.6 28 20.5 20.5
P/E Multiple
Earnings Growth PEG
US
Franklin Covey Co
NYSE:FC
Average P/E: 155.1
67.7
N/A N/A
UK
Relx PLC
LSE:REL
28.4
14%
2
CA
Thomson Reuters Corp
TSX:TRI
32.1
1%
32.1
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
IE
Experian PLC
LSE:EXPN
30.1
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33.4
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 375
83%
16.6
US
Equifax Inc
NYSE:EFX
39.8
30%
1.3
NL
Wolters Kluwer NV
AEX:WKL
18.4
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.7
10%
1.7
CH
SGS SA
SIX:SGSN
28
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Franklin Covey Co
NYSE:FC
Average EV/EBITDA: 45.7
8.4
N/A N/A
UK
Relx PLC
LSE:REL
16.5
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
19
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
IE
Experian PLC
LSE:EXPN
160.2
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.1
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
192.8
95%
2
US
Equifax Inc
NYSE:EFX
15.7
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.1
7%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
11.6
6%
1.9
CH
SGS SA
SIX:SGSN
20.5
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Franklin Covey Co
NYSE:FC
Average EV/EBIT: 42.8
14.1
46%
0.3
UK
Relx PLC
LSE:REL
20.9
12%
1.7
CA
Thomson Reuters Corp
TSX:TRI
26.9
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.6
N/A N/A
IE
Experian PLC
LSE:EXPN
226.8
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.7
11%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -333.3
406%
N/A
US
Equifax Inc
NYSE:EFX
25.1
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.2
9%
1.5
CH
SGS SA
SIX:SGSN
20.5
13%
1.6