Multiconsult ASA
OSE:MULTI

Watchlist Manager
Multiconsult ASA Logo
Multiconsult ASA
OSE:MULTI
Watchlist
Price: 166.5 NOK 0.6%
Market Cap: 4.6B NOK

Relative Value

The Relative Value of one MULTI stock under the Base Case scenario is 255.41 NOK. Compared to the current market price of 166.5 NOK, Multiconsult ASA is Undervalued by 35%.

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
255.41 NOK
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
53
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3
Forward
0.8
vs History
42
vs Industry
49
Median 3Y
12.3
Median 5Y
13.1
Industry
18.8
Forward
14.3
vs History
33
vs Industry
57
Median 3Y
7.9
Median 5Y
8
Industry
12.7
vs History
7
vs Industry
14
Median 3Y
12.7
Median 5Y
12.6
Industry
17.4
vs History
49
vs Industry
22
Median 3Y
4
Median 5Y
4.1
Industry
2.5
vs History
84
vs Industry
48
Median 3Y
1
Median 5Y
1.1
Industry
1.4
Forward
0.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.4
vs History
50
vs Industry
47
Median 3Y
7.5
Median 5Y
7.5
Industry
9.7
Forward
7.1
vs History
46
vs Industry
41
Median 3Y
11.4
Median 5Y
11.4
Industry
12.5
Forward
11.1
vs History
41
vs Industry
49
Median 3Y
9.2
Median 5Y
9.2
Industry
11.7
vs History
41
vs Industry
44
Median 3Y
10.9
Median 5Y
10.9
Industry
13.8
vs History
61
vs Industry
44
Median 3Y
1.5
Median 5Y
1.5
Industry
1.8

Multiples Across Competitors

MULTI Competitors Multiples
Multiconsult ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Multiconsult ASA
OSE:MULTI
4.6B NOK 0.8 13.4 7.5 11.6
UK
Relx PLC
LSE:REL
55.1B GBP 5.8 28.5 16.6 21
CA
Thomson Reuters Corp
TSX:TRI
80.8B CAD 8 33.5 19.5 27.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 36.9 27.2 40.7
IE
Experian PLC
LSE:EXPN
30.8B GBP 5.2 30.2 160.3 227
US
Verisk Analytics Inc
NASDAQ:VRSK
30.1B USD 10 32.7 18.7 23.1
US
CoStar Group Inc
NASDAQ:CSGP
28.7B USD 9.4 1 412.2 197.8 -342
US
Equifax Inc
NYSE:EFX
27B USD 4.6 41.1 16.2 25.9
NL
Wolters Kluwer NV
AEX:WKL
20.9B EUR 3.4 18.6 12.3 16.3
US
Leidos Holdings Inc
NYSE:LDOS
24.4B USD 1.4 17.3 12 13.7
CH
SGS SA
SIX:SGSN
16.8B CHF 2.4 26.8 19.7 19.7
P/E Multiple
Earnings Growth PEG
NO
Multiconsult ASA
OSE:MULTI
Average P/E: 153.7
13.4
1%
13.4
UK
Relx PLC
LSE:REL
28.5
14%
2
CA
Thomson Reuters Corp
TSX:TRI
33.5
1%
33.5
UK
I
IHS Markit Ltd
F:0M3
36.9
N/A N/A
IE
Experian PLC
LSE:EXPN
30.2
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
32.7
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 412.2
84%
16.8
US
Equifax Inc
NYSE:EFX
41.1
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.6
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
17.3
10%
1.7
CH
SGS SA
SIX:SGSN
26.8
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Multiconsult ASA
OSE:MULTI
Average EV/EBITDA: 46.2
7.5
5%
1.5
UK
Relx PLC
LSE:REL
16.6
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
19.5
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.3
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.7
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
197.8
95%
2.1
US
Equifax Inc
NYSE:EFX
16.2
12%
1.4
NL
Wolters Kluwer NV
AEX:WKL
12.3
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
12
6%
2
CH
SGS SA
SIX:SGSN
19.7
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Multiconsult ASA
OSE:MULTI
Average EV/EBIT: 42.7
11.6
5%
2.3
UK
Relx PLC
LSE:REL
21
12%
1.8
CA
Thomson Reuters Corp
TSX:TRI
27.6
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
227
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.1
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -342
406%
N/A
US
Equifax Inc
NYSE:EFX
25.9
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.7
8%
1.7
CH
SGS SA
SIX:SGSN
19.7
13%
1.5