A

Administer Oy
OMXH:ADMIN

Watchlist Manager
Administer Oy
OMXH:ADMIN
Watchlist
Price: 2.38 EUR -0.83% Market Closed
Market Cap: 35.6m 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 2.38 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
28
vs Industry
75
Median 3Y
0.5
Median 5Y
0.4
Industry
1.3
Forward
0.5
vs History
vs Industry
Median 3Y
-19.5
Median 5Y
-22.1
Industry
18.6
Forward
-20.1
vs History
14
vs Industry
58
Median 3Y
8
Median 5Y
7
Industry
12.8
vs History
14
vs Industry
51
Median 3Y
-14.6
Median 5Y
-44.6
Industry
16.9
vs History
38
vs Industry
69
Median 3Y
1.3
Median 5Y
1.3
Industry
2.5
vs History
28
vs Industry
68
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
Forward
0.6
vs History
28
vs Industry
82
Median 3Y
0.6
Median 5Y
0.6
Industry
3.3
vs History
vs Industry
27
Median 3Y
-64.8
Median 5Y
-69.3
Industry
9.7
Forward
8.2
vs History
vs Industry
Median 3Y
-67.2
Median 5Y
-69.3
Industry
12.3
vs History
12
vs Industry
48
Median 3Y
9.5
Median 5Y
8.3
Industry
11.9
vs History
36
vs Industry
48
Median 3Y
11.4
Median 5Y
9.5
Industry
13.8
vs History
56
vs Industry
72
Median 3Y
0.8
Median 5Y
0.8
Industry
1.7

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
35.5m EUR 0.5 -13.6 -63.4 -63.4
UK
Relx PLC
LSE:REL
55.9B GBP 5.9 29 20.5 21.1
CA
Thomson Reuters Corp
TSX:TRI
80.8B CAD 8 33.7 19.7 27.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 37 27.3 40.8
IE
Experian PLC
LSE:EXPN
31.4B GBP 5.3 31.1 160.8 227.6
US
Verisk Analytics Inc
NASDAQ:VRSK
31.2B USD 10.3 33.8 19.3 23.9
US
CoStar Group Inc
NASDAQ:CSGP
28.6B USD 9.4 1 411 197.6 -341.6
US
Equifax Inc
NYSE:EFX
27.2B USD 4.6 41.3 16.3 26
NL
Wolters Kluwer NV
AEX:WKL
20.9B EUR 3.4 18.6 12.4 16.3
US
Leidos Holdings Inc
NYSE:LDOS
23.5B USD 1.4 16.7 11.6 13.3
CH
SGS SA
SIX:SGSN
17.6B CHF 2.6 28 20.5 20.5
P/E Multiple
Earnings Growth PEG
FI
A
Administer Oy
OMXH:ADMIN
Average P/E: 168
Negative Multiple: -13.6
N/A N/A
UK
Relx PLC
LSE:REL
29
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
33.7
1%
33.7
UK
I
IHS Markit Ltd
F:0M3
37
N/A N/A
IE
Experian PLC
LSE:EXPN
31.1
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.8
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 411
83%
17
US
Equifax Inc
NYSE:EFX
41.3
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.6
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
FI
A
Administer Oy
OMXH:ADMIN
Average EV/EBITDA: 50.6
Negative Multiple: -63.4
7%
N/A
UK
Relx PLC
LSE:REL
20.5
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.7
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.3
N/A N/A
IE
Experian PLC
LSE:EXPN
160.8
10%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
19.3
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
197.6
95%
2.1
US
Equifax Inc
NYSE:EFX
16.3
12%
1.4
NL
Wolters Kluwer NV
AEX:WKL
12.4
7%
1.8
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
FI
A
Administer Oy
OMXH:ADMIN
Average EV/EBIT: 46.4
Negative Multiple: -63.4
N/A N/A
UK
Relx PLC
LSE:REL
21.1
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.8
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.8
N/A N/A
IE
Experian PLC
LSE:EXPN
227.6
14%
16.3
US
Verisk Analytics Inc
NASDAQ:VRSK
23.9
11%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -341.6
406%
N/A
US
Equifax Inc
NYSE:EFX
26
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.3
9%
1.5
CH
SGS SA
SIX:SGSN
20.5
13%
1.6