Franklin Covey Co
NYSE:FC

Watchlist Manager
Franklin Covey Co Logo
Franklin Covey Co
NYSE:FC
Watchlist
Price: 17.91 USD 0.51% Market Closed
Market Cap: 217.8m USD

Relative Value

The Relative Value of one FC stock under the Base Case scenario is 38.51 USD. Compared to the current market price of 17.91 USD, Franklin Covey Co is Undervalued by 53%.

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
38.51 USD
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
42
Median 3Y
1.8
Median 5Y
2
Industry
1.3
Forward
0.8
vs History
3
vs Industry
33
Median 3Y
29.5
Median 5Y
30.8
Industry
18.5
Forward
19.2
vs History
87
vs Industry
60
Median 3Y
9.4
Median 5Y
11.6
Industry
12.6
vs History
23
vs Industry
50
Median 3Y
22
Median 5Y
19.6
Industry
16.9
vs History
93
vs Industry
17
Median 3Y
6.4
Median 5Y
7
Industry
2.5
vs History
93
vs Industry
47
Median 3Y
1.7
Median 5Y
1.8
Industry
1.4
Forward
0.7
vs History
93
vs Industry
65
Median 3Y
2.2
Median 5Y
2.4
Industry
3.3
vs History
85
vs Industry
46
Median 3Y
11.8
Median 5Y
15.4
Industry
9.8
Forward
6.4
vs History
74
vs Industry
46
Median 3Y
17
Median 5Y
20.6
Industry
12.3
Forward
12.1
vs History
88
vs Industry
58
Median 3Y
8.8
Median 5Y
11
Industry
11.8
vs History
36
vs Industry
52
Median 3Y
13.5
Median 5Y
13.7
Industry
13.8
vs History
93
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
223.7m USD 0.8 72.9 9.2 15.3
UK
Relx PLC
LSE:REL
57.7B GBP 6 30 21.1 21.7
CA
Thomson Reuters Corp
TSX:TRI
79.8B CAD 7.8 32.8 19.2 27.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.4
IE
Experian PLC
LSE:EXPN
31.2B GBP 5.3 30.7 160.1 226.7
US
Verisk Analytics Inc
NASDAQ:VRSK
31.1B USD 10.3 33.7 19.2 23.8
US
Equifax Inc
NYSE:EFX
26.7B USD 4.5 40.6 16 25.6
US
CoStar Group Inc
NASDAQ:CSGP
26.1B USD 8.5 1 284.3 179.3 -309.9
US
Leidos Holdings Inc
NYSE:LDOS
25B USD 1.4 17.8 12.3 14
NL
Wolters Kluwer NV
AEX:WKL
21.1B EUR 3.5 18.8 12.5 16.4
CH
SGS SA
SIX:SGSN
18.3B CHF 2.7 29.2 21.2 21.2
P/E Multiple
Earnings Growth PEG
US
Franklin Covey Co
NYSE:FC
Average P/E: 147.9
72.9
N/A N/A
UK
Relx PLC
LSE:REL
30
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
32.8
1%
32.8
UK
I
IHS Markit Ltd
F:0M3
36.6
N/A N/A
IE
Experian PLC
LSE:EXPN
30.7
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.7
8%
4.2
US
Equifax Inc
NYSE:EFX
40.6
30%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
1 284.3
83%
15.5
US
Leidos Holdings Inc
NYSE:LDOS
17.8
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
18.8
11%
1.7
CH
SGS SA
SIX:SGSN
29.2
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Franklin Covey Co
NYSE:FC
Average EV/EBITDA: 45.2
9.2
N/A N/A
UK
Relx PLC
LSE:REL
21.1
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.2
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
IE
Experian PLC
LSE:EXPN
160.1
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.2
10%
1.9
US
Equifax Inc
NYSE:EFX
16
12%
1.3
US
CoStar Group Inc
NASDAQ:CSGP
179.3
95%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.5
7%
1.8
CH
SGS SA
SIX:SGSN
21.2
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Franklin Covey Co
NYSE:FC
Average EV/EBIT: 43.2
15.3
46%
0.3
UK
Relx PLC
LSE:REL
21.7
11%
2
CA
Thomson Reuters Corp
TSX:TRI
27.1
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.4
N/A N/A
IE
Experian PLC
LSE:EXPN
226.7
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.8
11%
2.2
US
Equifax Inc
NYSE:EFX
25.6
18%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -309.9
406%
N/A
US
Leidos Holdings Inc
NYSE:LDOS
14
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.4
9%
1.8
CH
SGS SA
SIX:SGSN
21.2
13%
1.6