Meltwater NV
OSE:MWTR

Watchlist Manager
Meltwater NV Logo
Meltwater NV
OSE:MWTR
Watchlist
Price: 16.55 NOK Market Closed
Market Cap: 5B NOK

Relative Value

There is not enough data to reliably calculate the relative value of MWTR.

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.

MWTR Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4
Forward
1
vs History
vs Industry
Median 3Y
-21.1
Median 5Y
-21.1
Industry
18.5
Forward
82.9
vs History
vs Industry
Median 3Y
19.9
Median 5Y
19.7
Industry
12.8
vs History
vs Industry
Median 3Y
-90.2
Median 5Y
-90.4
Industry
16.8
vs History
vs Industry
Median 3Y
-6.9
Median 5Y
-7.1
Industry
2.6
vs History
vs Industry
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
Forward
1
vs History
vs Industry
Median 3Y
1.7
Median 5Y
1.6
Industry
3.4
vs History
vs Industry
Median 3Y
59.8
Median 5Y
56.9
Industry
9.9
Forward
12.7
vs History
vs Industry
Median 3Y
-25.5
Median 5Y
-25.5
Industry
12.3
Forward
59.2
vs History
vs Industry
Median 3Y
21.1
Median 5Y
20.9
Industry
12.1
vs History
vs Industry
Median 3Y
-1 741.3
Median 5Y
-1 731.5
Industry
14.1
vs History
vs Industry
Median 3Y
2.2
Median 5Y
2.2
Industry
1.8

Multiples Across Competitors

MWTR Competitors Multiples
Meltwater NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Meltwater NV
OSE:MWTR
5.2B NOK 1.2 -21.9 61.9 -26.5
UK
Relx PLC
LSE:REL
58.2B GBP 6.1 30.2 21.3 21.9
CA
Thomson Reuters Corp
TSX:TRI
80B CAD 7.8 32.8 19.2 27.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.3
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.4 31.3 160.3 227
US
Verisk Analytics Inc
NASDAQ:VRSK
31.3B USD 10.3 34 19.4 24
US
Equifax Inc
NYSE:EFX
27.8B USD 4.7 42.2 16.6 26.5
US
CoStar Group Inc
NASDAQ:CSGP
24.9B USD 8.1 1 224.3 170.6 -294.9
US
Leidos Holdings Inc
NYSE:LDOS
25.4B USD 1.5 18 12.4 14.2
NL
Wolters Kluwer NV
AEX:WKL
21.4B EUR 3.5 19 12.6 16.6
CH
SGS SA
SIX:SGSN
18.5B CHF 2.7 29.5 21.5 21.5
P/S Multiple
Revenue Growth P/S to Growth
NL
Meltwater NV
OSE:MWTR
Average P/S: 5.5
1.2
N/A N/A
UK
Relx PLC
LSE:REL
6.1
6%
1
CA
Thomson Reuters Corp
TSX:TRI
7.8
7%
1.1
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
IE
Experian PLC
LSE:EXPN
5.4
10%
0.5
US
Verisk Analytics Inc
NASDAQ:VRSK
10.3
8%
1.3
US
Equifax Inc
NYSE:EFX
4.7
9%
0.5
US
CoStar Group Inc
NASDAQ:CSGP
8.1
17%
0.5
US
Leidos Holdings Inc
NYSE:LDOS
1.5
4%
0.4
NL
Wolters Kluwer NV
AEX:WKL
3.5
5%
0.7
CH
SGS SA
SIX:SGSN
2.7
6%
0.4
P/E Multiple
Earnings Growth PEG
NL
Meltwater NV
OSE:MWTR
Average P/E: 149.8
Negative Multiple: -21.9
N/A N/A
UK
Relx PLC
LSE:REL
30.2
14%
2.2
CA
Thomson Reuters Corp
TSX:TRI
32.8
1%
32.8
UK
I
IHS Markit Ltd
F:0M3
36.6
N/A N/A
IE
Experian PLC
LSE:EXPN
31.3
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
34
8%
4.3
US
Equifax Inc
NYSE:EFX
42.2
30%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
1 224.3
83%
14.8
US
Leidos Holdings Inc
NYSE:LDOS
18
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
19
11%
1.7
CH
SGS SA
SIX:SGSN
29.5
15%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Meltwater NV
OSE:MWTR
Average EV/EBITDA: 49.3
61.9
N/A N/A
UK
Relx PLC
LSE:REL
21.3
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.2
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
IE
Experian PLC
LSE:EXPN
160.3
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.4
10%
1.9
US
Equifax Inc
NYSE:EFX
16.6
12%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
170.6
95%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
12.4
6%
2.1
NL
Wolters Kluwer NV
AEX:WKL
12.6
7%
1.8
CH
SGS SA
SIX:SGSN
21.5
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Meltwater NV
OSE:MWTR
Average EV/EBIT: 46.6
Negative Multiple: -26.5
N/A N/A
UK
Relx PLC
LSE:REL
21.9
11%
2
CA
Thomson Reuters Corp
TSX:TRI
27.1
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.3
N/A N/A
IE
Experian PLC
LSE:EXPN
227
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
24
11%
2.2
US
Equifax Inc
NYSE:EFX
26.5
18%
1.5
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -294.9
406%
N/A
US
Leidos Holdings Inc
NYSE:LDOS
14.2
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.6
9%
1.8
CH
SGS SA
SIX:SGSN
21.5
13%
1.7