Relative Value

The Relative Value of one HCO stock under the Base Case scenario is 4.67 EUR. Compared to the current market price of 3.86 EUR, High Co SA is Undervalued by 17%.

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.

HCO Relative Value
Base Case
4.67 EUR
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
77
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
Forward
0.7
vs History
47
vs Industry
42
Median 3Y
9.1
Median 5Y
10
Industry
17.2
Forward
15.5
vs History
79
vs Industry
58
Median 3Y
4.3
Median 5Y
5.1
Industry
11
vs History
38
vs Industry
44
Median 3Y
4.5
Median 5Y
2.4
Industry
15.5
vs History
71
vs Industry
67
Median 3Y
0.8
Median 5Y
0.9
Industry
1.8
vs History
vs Industry
90
Median 3Y
-0
Median 5Y
0
Industry
1.6
Forward
-0.1
vs History
vs Industry
86
Median 3Y
-0
Median 5Y
0.1
Industry
3.5
vs History
vs Industry
61
Median 3Y
-0
Median 5Y
0.2
Industry
8.9
Forward
-1.1
vs History
vs Industry
54
Median 3Y
-0.1
Median 5Y
0.3
Industry
12.7
Forward
-2.5
vs History
vs Industry
62
Median 3Y
-0.1
Median 5Y
0.3
Industry
10.6
vs History
vs Industry
53
Median 3Y
-0.1
Median 5Y
0.4
Industry
12.6
vs History
vs Industry
87
Median 3Y
-0
Median 5Y
0
Industry
1.4

Multiples Across Competitors

HCO Competitors Multiples
High Co 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
High Co SA
PAR:HCO
75.9m EUR 0.7 13.6 -1.2 -2.3
IN
Bright Outdoor Media Ltd
BSE:543831
10.6T INR 8 369.5 55 612.1 40 689.7 44 056.6
US
Omnicom Group Inc
NYSE:OMC
26B USD 1.6 19.6 10.4 11.4
FR
Publicis Groupe SA
PAR:PUB
22.5B EUR 1.3 13.2 7.5 9.9
UK
Informa PLC
LSE:INF
11.3B GBP 2.9 156 11.6 17.9
CN
Focus Media Information Technology Co Ltd
SZSE:002027
106B CNY 8.4 19.5 16.4 16.4
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
879.2B JPY 0.6 -3.4 4.3 6.3
UK
WPP PLC
LSE:WPP
3.6B GBP 0.3 9.6 5.1 7.2
US
NIQ Global Intelligence PLC
NYSE:NIQ
4.7B USD 0 0 0 0
P/E Multiple
Earnings Growth PEG
FR
High Co SA
PAR:HCO
Average P/E: 6 982.6
13.6
-9%
N/A
IN
B
Bright Outdoor Media Ltd
BSE:543831
55 612.1
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
19.6
30%
0.7
FR
Publicis Groupe SA
PAR:PUB
13.2
9%
1.5
UK
Informa PLC
LSE:INF
156
45%
3.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.5
9%
2.2
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.4 N/A N/A
UK
WPP PLC
LSE:WPP
9.6
-36%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
High Co SA
PAR:HCO
Average EV/EBITDA: 5 093.9
Negative Multiple: -1.2
1%
N/A
IN
B
Bright Outdoor Media Ltd
BSE:543831
40 689.7
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
10.4
5%
2.1
FR
Publicis Groupe SA
PAR:PUB
7.5
3%
2.5
UK
Informa PLC
LSE:INF
11.6
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.4
16%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.3
4%
1.1
UK
WPP PLC
LSE:WPP
5.1
-2%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
High Co SA
PAR:HCO
Average EV/EBIT: 5 516.7
Negative Multiple: -2.3
-16%
N/A
IN
B
Bright Outdoor Media Ltd
BSE:543831
44 056.6
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
11.4
11%
1
FR
Publicis Groupe SA
PAR:PUB
9.9
5%
2
UK
Informa PLC
LSE:INF
17.9
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.4
9%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.3
N/A N/A
UK
WPP PLC
LSE:WPP
7.2
-1%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
157%
N/A