Applus Services SA
OTC:APLUF

Watchlist Manager
Applus Services SA Logo
Applus Services SA
OTC:APLUF
Watchlist
Price: 12.339 USD Market Closed
Market Cap: 1.7B USD

Relative Value

The Relative Value of one APLUF stock under the Base Case scenario is 22.352 USD. Compared to the current market price of 12.339 USD, Applus Services SA is Undervalued by 45%.

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.

APLUF Relative Value
Base Case
22.352 USD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
61
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
Forward
0.7
vs History
vs Industry
Median 3Y
20.6
Median 5Y
19.5
Industry
19.5
Forward
12.9
vs History
14
vs Industry
64
Median 3Y
4.9
Median 5Y
4.6
Industry
12.7
vs History
6
vs Industry
31
Median 3Y
7.7
Median 5Y
7.7
Industry
18.4
vs History
7
vs Industry
31
Median 3Y
2.3
Median 5Y
2
Industry
2.4
vs History
34
vs Industry
50
Median 3Y
1
Median 5Y
1
Industry
1.4
Forward
1
vs History
33
vs Industry
71
Median 3Y
1.1
Median 5Y
1.1
Industry
3.3
vs History
28
vs Industry
49
Median 3Y
6.4
Median 5Y
6.8
Industry
10.4
Forward
5.9
vs History
25
vs Industry
25
Median 3Y
14.5
Median 5Y
15.1
Industry
13.4
Forward
9.7
vs History
50
vs Industry
55
Median 3Y
7
Median 5Y
7
Industry
12.1
vs History
47
vs Industry
45
Median 3Y
9.8
Median 5Y
9.8
Industry
14.7
vs History
14
vs Industry
54
Median 3Y
1.2
Median 5Y
1.1
Industry
1.7

Multiples Across Competitors

APLUF Competitors Multiples
Applus Services SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Applus Services SA
OTC:APLUF
1.6B USD 0.8 -223.3 7 17
JP
Pasco Corp
TSE:9232
126.1T JPY 2 106.9 41 406.8 20 960.9 30 498.3
UK
Relx PLC
LSE:REL
72.3B GBP 7.7 37.4 21.5 27.4
CA
Thomson Reuters Corp
TSX:TRI
119.4B CAD 12.1 40.7 29.9 41.8
IE
Experian PLC
LSE:EXPN
34.2B GBP 6.2 39.8 163.7 230.2
US
Verisk Analytics Inc
NASDAQ:VRSK
43.4B USD 14.8 44.7 28.6 35.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.4 36.5 26.9 40.2
NL
Wolters Kluwer NV
AEX:WKL
34.3B EUR 5.8 31.8 19.3 25.7
US
CoStar Group Inc
NASDAQ:CSGP
34.4B USD 12.2 293.2 189.5 6 541.3
US
Equifax Inc
NYSE:EFX
32.8B USD 5.7 53.6 21.2 35.1
MY
My EG Services Bhd
KLSE:MYEG
89.7B MYR 82.7 122.3 109.4 116.8
P/S Multiple
Revenue Growth P/S to Growth
ES
Applus Services SA
OTC:APLUF
Average P/S: 205.9
0.8
5%
0.2
JP
Pasco Corp
TSE:9232
2 106.9
N/A N/A
UK
Relx PLC
LSE:REL
7.7
7%
1.1
CA
Thomson Reuters Corp
TSX:TRI
12.1
7%
1.7
IE
Experian PLC
LSE:EXPN
6.2
9%
0.7
US
Verisk Analytics Inc
NASDAQ:VRSK
14.8
8%
1.9
UK
I
IHS Markit Ltd
F:0M3
9.4
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
5.8
7%
0.8
US
CoStar Group Inc
NASDAQ:CSGP
12.2
14%
0.9
US
Equifax Inc
NYSE:EFX
5.7
10%
0.6
MY
M
My EG Services Bhd
KLSE:MYEG
82.7
8%
10.3
P/E Multiple
Earnings Growth PEG
ES
Applus Services SA
OTC:APLUF
Average P/E: 4 210.7
Negative Multiple: -223.3
96%
N/A
JP
Pasco Corp
TSE:9232
41 406.8
N/A N/A
UK
Relx PLC
LSE:REL
37.4
16%
2.3
CA
Thomson Reuters Corp
TSX:TRI
40.7
1%
40.7
IE
Experian PLC
LSE:EXPN
39.8
20%
2
US
Verisk Analytics Inc
NASDAQ:VRSK
44.7
9%
5
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
31.8
12%
2.7
US
CoStar Group Inc
NASDAQ:CSGP
293.2
77%
3.8
US
Equifax Inc
NYSE:EFX
53.6
36%
1.5
MY
M
My EG Services Bhd
KLSE:MYEG
122.3
8%
15.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Applus Services SA
OTC:APLUF
Average EV/EBITDA: 1 961.6
7
8%
0.9
JP
Pasco Corp
TSE:9232
20 960.9
N/A N/A
UK
Relx PLC
LSE:REL
21.5
9%
2.4
CA
Thomson Reuters Corp
TSX:TRI
29.9
7%
4.3
IE
Experian PLC
LSE:EXPN
163.7
10%
16.4
US
Verisk Analytics Inc
NASDAQ:VRSK
28.6
9%
3.2
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
19.3
8%
2.4
US
CoStar Group Inc
NASDAQ:CSGP
189.5
90%
2.1
US
Equifax Inc
NYSE:EFX
21.2
15%
1.4
MY
M
My EG Services Bhd
KLSE:MYEG
109.4
10%
10.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ES
Applus Services SA
OTC:APLUF
Average EV/EBIT: 3 419
17
22%
0.8
JP
Pasco Corp
TSE:9232
30 498.3
N/A N/A
UK
Relx PLC
LSE:REL
27.4
13%
2.1
CA
Thomson Reuters Corp
TSX:TRI
41.8
9%
4.6
IE
Experian PLC
LSE:EXPN
230.2
15%
15.3
US
Verisk Analytics Inc
NASDAQ:VRSK
35.7
10%
3.6
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
25.7
10%
2.6
US
CoStar Group Inc
NASDAQ:CSGP
6 541.3
454%
14.4
US
Equifax Inc
NYSE:EFX
35.1
24%
1.5
MY
M
My EG Services Bhd
KLSE:MYEG
116.8
6%
19.5