Teleperformance SE
PAR:TEP

Watchlist Manager
Teleperformance SE Logo
Teleperformance SE
PAR:TEP
Watchlist
Price: 90.74 EUR -2.28% Market Closed
Market Cap: 5.4B EUR

Relative Value

The Relative Value of one TEP stock under the Base Case scenario is 231.89 EUR. Compared to the current market price of 90.74 EUR, Teleperformance SE is Undervalued by 61%.

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.

TEP Relative Value
Base Case
231.89 EUR
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
70
Median 3Y
0.9
Median 5Y
1.8
Industry
1.3
Forward
0.5
vs History
77
vs Industry
53
Median 3Y
11.6
Median 5Y
23.2
Industry
19.5
Forward
6.1
vs History
90
vs Industry
69
Median 3Y
5.8
Median 5Y
11.6
Industry
12.7
vs History
71
vs Industry
53
Median 3Y
8.4
Median 5Y
19.1
Industry
18.4
vs History
90
vs Industry
67
Median 3Y
1.9
Median 5Y
4.1
Industry
2.4
vs History
90
vs Industry
59
Median 3Y
1.1
Median 5Y
2
Industry
1.4
Forward
0.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
88
vs Industry
48
Median 3Y
8
Median 5Y
14.4
Industry
10.4
Forward
3.7
vs History
90
vs Industry
55
Median 3Y
9.5
Median 5Y
16.6
Industry
13.4
Forward
5.5
vs History
90
vs Industry
63
Median 3Y
7.1
Median 5Y
12.8
Industry
12.1
vs History
90
vs Industry
56
Median 3Y
9
Median 5Y
16.7
Industry
14.7
vs History
90
vs Industry
71
Median 3Y
1.1
Median 5Y
2.1
Industry
1.7

Multiples Across Competitors

TEP Competitors Multiples
Teleperformance SE Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Teleperformance SE
PAR:TEP
5.4B EUR 0.5 10.3 4.1 7.1
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
FR
Teleperformance SE
PAR:TEP
Average P/S: 205.8
0.5
3%
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
FR
Teleperformance SE
PAR:TEP
Average P/E: 3 828.8
10.3
27%
0.4
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
FR
Teleperformance SE
PAR:TEP
Average EV/EBITDA: 1 961.4
4.1
6%
0.7
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
FR
Teleperformance SE
PAR:TEP
Average EV/EBIT: 3 418.1
7.1
11%
0.6
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