A

Administer Oy
OMXH:ADMIN

Watchlist Manager
Administer Oy
OMXH:ADMIN
Watchlist
Price: 2.36 EUR 0.85% Market Closed
Market Cap: 35.3m EUR

Relative Value

The Relative Value of one ADMIN stock under the Base Case scenario is 3.66 EUR. Compared to the current market price of 2.36 EUR, Administer Oy is Undervalued by 36%.

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.

ADMIN Relative Value
Base Case
3.66 EUR
Undervaluation 36%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
29
vs Industry
75
Median 3Y
0.5
Median 5Y
0.4
Industry
1.4
Forward
0.5
vs History
vs Industry
Median 3Y
-17.3
Median 5Y
-22
Industry
18.5
Forward
-19.9
vs History
17
vs Industry
58
Median 3Y
8.2
Median 5Y
7.5
Industry
12.8
vs History
15
vs Industry
51
Median 3Y
7.5
Median 5Y
-16.3
Industry
16.8
vs History
41
vs Industry
69
Median 3Y
1.3
Median 5Y
1.3
Industry
2.6
vs History
29
vs Industry
68
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
Forward
0.5
vs History
29
vs Industry
82
Median 3Y
0.6
Median 5Y
0.6
Industry
3.4
vs History
vs Industry
27
Median 3Y
-63.9
Median 5Y
-69.3
Industry
9.9
Forward
8.1
vs History
vs Industry
Median 3Y
-65.7
Median 5Y
-69.3
Industry
12.3
vs History
13
vs Industry
48
Median 3Y
9.6
Median 5Y
8.9
Industry
12.1
vs History
37
vs Industry
48
Median 3Y
11.4
Median 5Y
9.6
Industry
14.1
vs History
58
vs Industry
72
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8

Multiples Across Competitors

ADMIN Competitors Multiples
Administer Oy Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Administer Oy
OMXH:ADMIN
35.2m EUR 0.5 -13.5 -63 -63
UK
Relx PLC
LSE:REL
57.2B GBP 6 29.7 21 21.5
CA
Thomson Reuters Corp
TSX:TRI
77.2B CAD 7.5 31.7 18.5 26.2
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
IE
Experian PLC
LSE:EXPN
30.4B GBP 5.1 29.9 159.3 225.6
US
Verisk Analytics Inc
NASDAQ:VRSK
30.9B USD 10.2 33.6 19.1 23.7
US
CoStar Group Inc
NASDAQ:CSGP
26.9B USD 8.8 1 326.6 185.4 -320.5
US
Equifax Inc
NYSE:EFX
26.9B USD 4.5 40.8 16.1 25.8
US
Leidos Holdings Inc
NYSE:LDOS
24.7B USD 1.4 17.6 12.2 13.9
NL
Wolters Kluwer NV
AEX:WKL
20.6B EUR 3.4 18.4 12.2 16.1
CH
SGS SA
SIX:SGSN
18.6B CHF 2.7 29.6 21.6 21.6
P/E Multiple
Earnings Growth PEG
FI
A
Administer Oy
OMXH:ADMIN
Average P/E: 159.4
Negative Multiple: -13.5
N/A N/A
UK
Relx PLC
LSE:REL
29.7
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
31.7
1%
31.7
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
29.9
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33.6
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 326.6
83%
16
US
Equifax Inc
NYSE:EFX
40.8
30%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
17.6
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
18.4
11%
1.7
CH
SGS SA
SIX:SGSN
29.6
15%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
A
Administer Oy
OMXH:ADMIN
Average EV/EBITDA: 49.2
Negative Multiple: -63
7%
N/A
UK
Relx PLC
LSE:REL
21
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
18.5
7%
2.6
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
IE
Experian PLC
LSE:EXPN
159.3
10%
15.9
US
Verisk Analytics Inc
NASDAQ:VRSK
19.1
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
185.4
95%
2
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.2
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.2
7%
1.7
CH
SGS SA
SIX:SGSN
21.6
10%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
A
Administer Oy
OMXH:ADMIN
Average EV/EBIT: 46.1
Negative Multiple: -63
N/A N/A
UK
Relx PLC
LSE:REL
21.5
11%
2
CA
Thomson Reuters Corp
TSX:TRI
26.2
10%
2.6
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
IE
Experian PLC
LSE:EXPN
225.6
14%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
23.7
11%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -320.5
406%
N/A
US
Equifax Inc
NYSE:EFX
25.8
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
13.9
9%
1.5
NL
Wolters Kluwer NV
AEX:WKL
16.1
9%
1.8
CH
SGS SA
SIX:SGSN
21.6
13%
1.7