Assystem SA
PAR:ASY

Watchlist Manager
Assystem SA Logo
Assystem SA
PAR:ASY
Watchlist
Price: 46.35 EUR 2.09% Market Closed
Market Cap: 726.3m EUR

Relative Value

The Relative Value of one ASY stock under the Base Case scenario is hidden EUR. Compared to the current market price of 46.35 EUR, Assystem SA is hidden .

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.

ASY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
61
Median 3Y
1.2
Median 5Y
1.1
Industry
1.4
Forward
1
vs History
3
vs Industry
8
Median 3Y
15.5
Median 5Y
15.5
Industry
18.5
Forward
19.7
vs History
55
vs Industry
41
Median 3Y
17.8
Median 5Y
17
Industry
12.8
vs History
65
vs Industry
14
Median 3Y
18.8
Median 5Y
12.5
Industry
16.8
vs History
9
vs Industry
60
Median 3Y
1.8
Median 5Y
1.6
Industry
2.6
vs History
66
vs Industry
54
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
Forward
1.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.4
vs History
3
vs Industry
23
Median 3Y
16.2
Median 5Y
15.3
Industry
9.9
Forward
13.1
vs History
3
vs Industry
17
Median 3Y
25.8
Median 5Y
23.9
Industry
12.3
Forward
29.7
vs History
52
vs Industry
32
Median 3Y
18.8
Median 5Y
18.7
Industry
12.1
vs History
52
vs Industry
29
Median 3Y
21.3
Median 5Y
20.9
Industry
14.1
vs History
12
vs Industry
65
Median 3Y
1.1
Median 5Y
1.1
Industry
1.8

Multiples Across Competitors

ASY Competitors Multiples
Assystem SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Assystem SA
PAR:ASY
657.5m EUR 1 84.3 35.8 166.3
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 40.4
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.4 31.2 160.6 227.4
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
FR
Assystem SA
PAR:ASY
Average P/S: 5.5
1
6%
0.2
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
FR
Assystem SA
PAR:ASY
Average P/E: 143.8
84.3
84%
1
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
31.2
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
FR
Assystem SA
PAR:ASY
Average EV/EBITDA: 47
35.8
19%
1.9
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
160.6
10%
16.1
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
FR
Assystem SA
PAR:ASY
Average EV/EBIT: 58.6
166.3
29%
5.7
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
40.4
N/A N/A
IE
Experian PLC
LSE:EXPN
227.4
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