A

Administer Oy
OMXH:ADMIN

Watchlist Manager
Administer Oy
OMXH:ADMIN
Watchlist
Price: 2.4 EUR 2.56% Market Closed
Market Cap: 35.9m EUR

Relative Value

The Relative Value of one ADMIN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 2.4 EUR, Administer Oy is hidden .

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
HIDDEN
Show
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
-19.7
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
34.9m EUR 0.5 -13.4 -62.5 -62.5
UK
Relx PLC
LSE:REL
58.2B GBP 6.1 30.2 21.3 21.9
CA
Thomson Reuters Corp
TSX:TRI
79.5B CAD 7.8 32.8 19 26.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.3
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.4 31.3 160.3 227
US
Verisk Analytics Inc
NASDAQ:VRSK
31.2B USD 10.3 34 19.3 23.9
US
Equifax Inc
NYSE:EFX
27.7B USD 4.7 42.2 16.5 26.4
US
CoStar Group Inc
NASDAQ:CSGP
25.3B USD 8.1 1 224.3 173.8 -300.5
US
Leidos Holdings Inc
NYSE:LDOS
25.5B USD 1.5 18 12.5 14.3
NL
Wolters Kluwer NV
AEX:WKL
21.3B EUR 3.5 19 12.6 16.6
CH
SGS SA
SIX:SGSN
18.3B CHF 2.7 29.5 21.2 21.2
P/E Multiple
Earnings Growth PEG
FI
A
Administer Oy
OMXH:ADMIN
Average P/E: 149.8
Negative Multiple: -13.4
N/A N/A
UK
Relx PLC
LSE:REL
30.2
14%
2.2
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
31.3
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
34
8%
4.3
US
Equifax Inc
NYSE:EFX
42.2
30%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
1 224.3
83%
14.8
US
Leidos Holdings Inc
NYSE:LDOS
18
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
19
11%
1.7
CH
SGS SA
SIX:SGSN
29.5
15%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
A
Administer Oy
OMXH:ADMIN
Average EV/EBITDA: 48.4
Negative Multiple: -62.5
7%
N/A
UK
Relx PLC
LSE:REL
21.3
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
IE
Experian PLC
LSE:EXPN
160.3
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.3
10%
1.9
US
Equifax Inc
NYSE:EFX
16.5
12%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
173.8
95%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
12.5
6%
2.1
NL
Wolters Kluwer NV
AEX:WKL
12.6
7%
1.8
CH
SGS SA
SIX:SGSN
21.2
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
A
Administer Oy
OMXH:ADMIN
Average EV/EBIT: 46.5
Negative Multiple: -62.5
N/A N/A
UK
Relx PLC
LSE:REL
21.9
11%
2
CA
Thomson Reuters Corp
TSX:TRI
26.9
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.3
N/A N/A
IE
Experian PLC
LSE:EXPN
227
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.9
11%
2.2
US
Equifax Inc
NYSE:EFX
26.4
18%
1.5
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -300.5
406%
N/A
US
Leidos Holdings Inc
NYSE:LDOS
14.3
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.6
9%
1.8
CH
SGS SA
SIX:SGSN
21.2
13%
1.6