D

Dovre Group Oyj
OMXH:DOV1V

Watchlist Manager
Dovre Group Oyj
OMXH:DOV1V
Watchlist
Price: 0.074 EUR 2.21%
Market Cap: 8m EUR

Relative Value

The Relative Value of one DOV1V stock under the Base Case scenario is 0.244 EUR. Compared to the current market price of 0.074 EUR, Dovre Group Oyj is Undervalued by 70%.

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.

DOV1V Relative Value
Base Case
0.244 EUR
Undervaluation 70%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
94
Median 3Y
0.3
Median 5Y
0.3
Industry
1.3
Forward
0.1
vs History
vs Industry
66
Median 3Y
0.6
Median 5Y
9.4
Industry
18.4
Forward
-0.6
vs History
vs Industry
1
Median 3Y
3.3
Median 5Y
4.4
Industry
12.8
vs History
vs Industry
46
Median 3Y
-0.9
Median 5Y
8.5
Industry
17
vs History
98
vs Industry
82
Median 3Y
1
Median 5Y
1.2
Industry
2.5
vs History
vs Industry
92
Median 3Y
0.2
Median 5Y
0.3
Industry
1.4
Forward
-0.1
vs History
76
vs Industry
88
Median 3Y
0.3
Median 5Y
0.4
Industry
3.3
vs History
80
vs Industry
72
Median 3Y
0.6
Median 5Y
4.8
Industry
9.7
Forward
0.5
vs History
80
vs Industry
70
Median 3Y
0.7
Median 5Y
5.5
Industry
12.3
Forward
0.5
vs History
61
vs Industry
1
Median 3Y
2.6
Median 5Y
3.6
Industry
11.9
vs History
52
vs Industry
60
Median 3Y
0
Median 5Y
2.7
Industry
13.8
vs History
vs Industry
84
Median 3Y
0.5
Median 5Y
0.7
Industry
1.7

Multiples Across Competitors

DOV1V Competitors Multiples
Dovre Group Oyj 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
Dovre Group Oyj
OMXH:DOV1V
7.8m EUR 0.2 -1.1 0.4 0.4
UK
Relx PLC
LSE:REL
55.8B GBP 5.9 29 20.5 21
CA
Thomson Reuters Corp
TSX:TRI
81B CAD 8 33.5 19.5 27.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.6
IE
Experian PLC
LSE:EXPN
31B GBP 5.2 30.4 160.2 226.8
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 33 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27.7B USD 9.1 1 365.3 191 -330.2
US
Equifax Inc
NYSE:EFX
26.9B USD 4.5 40.8 16.1 25.7
NL
Wolters Kluwer NV
AEX:WKL
21B EUR 3.4 18.6 12.4 16.3
US
Leidos Holdings Inc
NYSE:LDOS
23.6B USD 1.4 16.8 11.7 13.4
CH
SGS SA
SIX:SGSN
17.5B CHF 2.5 27.8 20.4 20.4
P/E Multiple
Earnings Growth PEG
FI
D
Dovre Group Oyj
OMXH:DOV1V
Average P/E: 163.2
Negative Multiple: -1.1
N/A N/A
UK
Relx PLC
LSE:REL
29
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
33.5
1%
33.5
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
IE
Experian PLC
LSE:EXPN
30.4
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 365.3
84%
16.3
US
Equifax Inc
NYSE:EFX
40.8
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.6
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.8
10%
1.7
CH
SGS SA
SIX:SGSN
27.8
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
D
Dovre Group Oyj
OMXH:DOV1V
Average EV/EBITDA: 45.3
0.4
N/A N/A
UK
Relx PLC
LSE:REL
20.5
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.5
7%
2.8
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
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
191
95%
2
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.4
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.7
6%
1.9
CH
SGS SA
SIX:SGSN
20.4
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
D
Dovre Group Oyj
OMXH:DOV1V
Average EV/EBIT: 41.5
0.4
N/A N/A
UK
Relx PLC
LSE:REL
21
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.6
10%
2.8
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
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -330.2
406%
N/A
US
Equifax Inc
NYSE:EFX
25.7
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.4
8%
1.7
CH
SGS SA
SIX:SGSN
20.4
13%
1.6