Multiconsult ASA
OSE:MULTI

Watchlist Manager
Multiconsult ASA Logo
Multiconsult ASA
OSE:MULTI
Watchlist
Price: 172 NOK 2.38%
Market Cap: 4.8B NOK

Relative Value

The Relative Value of one MULTI stock under the Base Case scenario is 254.95 NOK. Compared to the current market price of 172 NOK, Multiconsult ASA is Undervalued by 33%.

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
254.95 NOK
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
53
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3
Forward
0.8
vs History
33
vs Industry
49
Median 3Y
12.3
Median 5Y
13.1
Industry
18.5
Forward
14.7
vs History
31
vs Industry
57
Median 3Y
7.9
Median 5Y
8
Industry
12.8
vs History
6
vs Industry
14
Median 3Y
12.7
Median 5Y
12.6
Industry
17.2
vs History
41
vs Industry
22
Median 3Y
4
Median 5Y
4.1
Industry
2.5
vs History
76
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
3.3
vs History
39
vs Industry
47
Median 3Y
7.5
Median 5Y
7.5
Industry
9.6
Forward
7.4
vs History
31
vs Industry
41
Median 3Y
11.4
Median 5Y
11.4
Industry
12.3
Forward
11.5
vs History
31
vs Industry
49
Median 3Y
9.2
Median 5Y
9.2
Industry
11.8
vs History
38
vs Industry
44
Median 3Y
10.9
Median 5Y
10.9
Industry
13.9
vs History
52
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
4.7B NOK 0.9 13.7 7.7 12
UK
Relx PLC
LSE:REL
55.9B GBP 5.8 29 20.5 21.1
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 37 27.2 40.7
IE
Experian PLC
LSE:EXPN
30.9B GBP 5.2 30.2 160.1 226.6
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 33 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27.1B USD 8.9 1 334.4 186.5 -322.5
US
Equifax Inc
NYSE:EFX
26.6B USD 4.5 40.4 16 25.5
NL
Wolters Kluwer NV
AEX:WKL
21.5B EUR 3.5 19.2 12.6 16.6
US
Leidos Holdings Inc
NYSE:LDOS
23.8B USD 1.4 16.9 11.7 13.4
CH
SGS SA
SIX:SGSN
17.1B CHF 2.5 27.7 20 20
P/E Multiple
Earnings Growth PEG
NO
Multiconsult ASA
OSE:MULTI
Average P/E: 146.8
13.7
1%
13.7
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
37
N/A N/A
IE
Experian PLC
LSE:EXPN
30.2
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 334.4
84%
15.9
US
Equifax Inc
NYSE:EFX
40.4
30%
1.3
NL
Wolters Kluwer NV
AEX:WKL
19.2
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.9
10%
1.7
CH
SGS SA
SIX:SGSN
27.7
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Multiconsult ASA
OSE:MULTI
Average EV/EBITDA: 45.5
7.7
5%
1.5
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
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.1
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
186.5
95%
2
US
Equifax Inc
NYSE:EFX
16
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.6
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.7
6%
2
CH
SGS SA
SIX:SGSN
20
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Multiconsult ASA
OSE:MULTI
Average EV/EBIT: 42.7
12
5%
2.4
UK
Relx PLC
LSE:REL
21.1
11%
1.9
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
226.6
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -322.5
406%
N/A
US
Equifax Inc
NYSE:EFX
25.5
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.6
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.4
8%
1.7
CH
SGS SA
SIX:SGSN
20
13%
1.5