Multiconsult ASA
OSE:MULTI

Watchlist Manager
Multiconsult ASA Logo
Multiconsult ASA
OSE:MULTI
Watchlist
Price: 206 NOK -1.44% Market Closed
Market Cap: 5.7B NOK

Relative Value

The Relative Value of one MULTI stock under the Base Case scenario is 261.11 NOK. Compared to the current market price of 206 NOK, Multiconsult ASA is Undervalued by 21%.

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.

MULTI Relative Value
Base Case
261.11 NOK
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
53
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
1
vs History
28
vs Industry
49
Median 3Y
12.3
Median 5Y
12.9
Industry
19.7
Forward
14.4
vs History
25
vs Industry
57
Median 3Y
7.8
Median 5Y
7.7
Industry
13.2
vs History
0
vs Industry
14
Median 3Y
11.5
Median 5Y
12.4
Industry
18.7
vs History
20
vs Industry
22
Median 3Y
4
Median 5Y
4.1
Industry
2.5
vs History
17
vs Industry
48
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4
Forward
1.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
12
vs Industry
47
Median 3Y
7.4
Median 5Y
7.4
Industry
10.6
Forward
7.9
vs History
22
vs Industry
41
Median 3Y
11.2
Median 5Y
11.3
Industry
13.7
Forward
11.9
vs History
36
vs Industry
49
Median 3Y
9.1
Median 5Y
9.1
Industry
12.4
vs History
36
vs Industry
44
Median 3Y
10.9
Median 5Y
10.5
Industry
15.1
vs History
12
vs Industry
44
Median 3Y
1.5
Median 5Y
1.5
Industry
1.8

Multiples Across Competitors

MULTI Competitors Multiples
Multiconsult ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Multiconsult ASA
OSE:MULTI
5.7B NOK 1.1 13.7 8.2 12.2
UK
Relx PLC
LSE:REL
74B GBP 7.8 38.2 21.9 28
CA
Thomson Reuters Corp
TSX:TRI
122.7B CAD 12.3 41.5 30.5 42.7
IE
Experian PLC
LSE:EXPN
35.4B GBP 6.3 41 160.7 224
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.5
US
Verisk Analytics Inc
NASDAQ:VRSK
42.1B USD 14.4 43.3 27.8 34.6
NL
Wolters Kluwer NV
AEX:WKL
32.5B EUR 5.5 30.2 18.4 24.5
US
CoStar Group Inc
NASDAQ:CSGP
36.2B USD 12.9 308.6 200.4 6 918
US
Equifax Inc
NYSE:EFX
32.1B USD 5.6 52.5 20.8 34.4
US
Leidos Holdings Inc
NYSE:LDOS
20.9B USD 1.2 15.6 11.3 13
CH
SGS SA
SIX:SGSN
15.8B CHF 2.3 27.1 12.8 19.5
P/S Multiple
Revenue Growth P/S to Growth
NO
Multiconsult ASA
OSE:MULTI
Average P/S: 7.2
1.1
8%
0.1
UK
Relx PLC
LSE:REL
7.8
7%
1.1
CA
Thomson Reuters Corp
TSX:TRI
12.3
7%
1.8
IE
Experian PLC
LSE:EXPN
6.3
9%
0.7
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
14.4
8%
1.8
NL
Wolters Kluwer NV
AEX:WKL
5.5
7%
0.8
US
CoStar Group Inc
NASDAQ:CSGP
12.9
14%
0.9
US
Equifax Inc
NYSE:EFX
5.6
10%
0.6
US
Leidos Holdings Inc
NYSE:LDOS
1.2
4%
0.3
CH
SGS SA
SIX:SGSN
2.3
6%
0.4
P/E Multiple
Earnings Growth PEG
NO
Multiconsult ASA
OSE:MULTI
Average P/E: 59
13.7
4%
3.4
UK
Relx PLC
LSE:REL
38.2
16%
2.4
CA
Thomson Reuters Corp
TSX:TRI
41.5
1%
41.5
IE
Experian PLC
LSE:EXPN
41
21%
2
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
43.3
9%
4.8
NL
Wolters Kluwer NV
AEX:WKL
30.2
12%
2.5
US
CoStar Group Inc
NASDAQ:CSGP
308.6
82%
3.8
US
Equifax Inc
NYSE:EFX
52.5
35%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
15.6
9%
1.7
CH
SGS SA
SIX:SGSN
27.1
16%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Multiconsult ASA
OSE:MULTI
Average EV/EBITDA: 49.1
8.2
5%
1.6
UK
Relx PLC
LSE:REL
21.9
9%
2.4
CA
Thomson Reuters Corp
TSX:TRI
30.5
7%
4.4
IE
Experian PLC
LSE:EXPN
160.7
10%
16.1
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
27.8
9%
3.1
NL
Wolters Kluwer NV
AEX:WKL
18.4
8%
2.3
US
CoStar Group Inc
NASDAQ:CSGP
200.4
90%
2.2
US
Equifax Inc
NYSE:EFX
20.8
15%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
11.3
5%
2.3
CH
SGS SA
SIX:SGSN
12.8
10%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Multiconsult ASA
OSE:MULTI
Average EV/EBIT: 671.9
12.2
6%
2
UK
Relx PLC
LSE:REL
28
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
42.7
9%
4.7
IE
Experian PLC
LSE:EXPN
224
14%
16
UK
I
IHS Markit Ltd
F:0M3
40.5
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
34.6
10%
3.5
NL
Wolters Kluwer NV
AEX:WKL
24.5
10%
2.4
US
CoStar Group Inc
NASDAQ:CSGP
6 918
454%
15.2
US
Equifax Inc
NYSE:EFX
34.4
24%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
13
6%
2.2
CH
SGS SA
SIX:SGSN
19.5
13%
1.5