C

Credit Bureau Asia Ltd
SGX:TCU

Watchlist Manager
Credit Bureau Asia Ltd
SGX:TCU
Watchlist
Price: 1.36 SGD 2.26%
Market Cap: 313.3m SGD

Relative Value

The Relative Value of one TCU stock under the Base Case scenario is 1.26 SGD. Compared to the current market price of 1.36 SGD, Credit Bureau Asia Ltd is Overvalued by 7%.

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.

TCU Relative Value
Base Case
1.26 SGD
Overvaluation 7%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
15
Median 3Y
4.5
Median 5Y
4.8
Industry
1.3
Forward
4.7
vs History
39
vs Industry
22
Median 3Y
24.9
Median 5Y
26.8
Industry
20
Forward
24.9
vs History
32
vs Industry
46
Median 3Y
9.3
Median 5Y
9.8
Industry
13.4
vs History
53
vs Industry
43
Median 3Y
11.3
Median 5Y
12.4
Industry
18.3
vs History
10
vs Industry
13
Median 3Y
4.6
Median 5Y
4.7
Industry
2.6
vs History
22
vs Industry
17
Median 3Y
3.5
Median 5Y
3.7
Industry
1.4
Forward
3.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.4
vs History
22
vs Industry
49
Median 3Y
6.5
Median 5Y
6.7
Industry
10.6
Forward
6.7
vs History
22
vs Industry
52
Median 3Y
7.6
Median 5Y
8.1
Industry
13.9
Forward
7.6
vs History
32
vs Industry
52
Median 3Y
7.2
Median 5Y
7.5
Industry
12.8
vs History
39
vs Industry
49
Median 3Y
7.7
Median 5Y
8.5
Industry
15.4
vs History
6
vs Industry
6
Median 3Y
5.5
Median 5Y
6.3
Industry
1.8

Multiples Across Competitors

TCU Competitors Multiples
Credit Bureau Asia Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Credit Bureau Asia Ltd
SGX:TCU
313.3m SGD 5.2 27.9 7.7 9
UK
Relx PLC
LSE:REL
64.1B GBP 6.7 33.3 19 24.2
CA
Thomson Reuters Corp
TSX:TRI
105.2B CAD 10.5 46.9 25.7 36
IE
Experian PLC
LSE:EXPN
34.8B GBP 6.3 40.5 160.5 223.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.7 27 40.4
US
Verisk Analytics Inc
NASDAQ:VRSK
36.9B USD 12.4 40.3 24.2 30.1
US
CoStar Group Inc
NASDAQ:CSGP
37.1B USD 12.7 356.4 188.6 -5 428.2
US
Equifax Inc
NYSE:EFX
31.4B USD 5.4 49 19.2 31.2
NL
Wolters Kluwer NV
AEX:WKL
26.2B EUR 4.3 23.4 15 19.7
US
Leidos Holdings Inc
NYSE:LDOS
23.3B USD 1.4 16.7 11.9 13.6
CH
SGS SA
SIX:SGSN
16B CHF 2.3 25.5 18.8 18.8
P/E Multiple
Earnings Growth PEG
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average P/E: 63.3
27.9
10%
2.8
UK
Relx PLC
LSE:REL
33.3
16%
2.1
CA
Thomson Reuters Corp
TSX:TRI
46.9
1%
46.9
IE
Experian PLC
LSE:EXPN
40.5
21%
1.9
UK
I
IHS Markit Ltd
F:0M3
36.7
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
40.3
9%
4.5
US
CoStar Group Inc
NASDAQ:CSGP
356.4
82%
4.3
US
Equifax Inc
NYSE:EFX
49
35%
1.4
NL
Wolters Kluwer NV
AEX:WKL
23.4
12%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
16.7
9%
1.9
CH
SGS SA
SIX:SGSN
25.5
16%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average EV/EBITDA: 47.1
7.7
10%
0.8
UK
Relx PLC
LSE:REL
19
9%
2.1
CA
Thomson Reuters Corp
TSX:TRI
25.7
7%
3.7
IE
Experian PLC
LSE:EXPN
160.5
10%
16.1
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
24.2
11%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
188.6
94%
2
US
Equifax Inc
NYSE:EFX
19.2
13%
1.5
NL
Wolters Kluwer NV
AEX:WKL
15
8%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
11.9
4%
3
CH
SGS SA
SIX:SGSN
18.8
10%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average EV/EBIT: 44.7
9
11%
0.8
UK
Relx PLC
LSE:REL
24.2
13%
1.9
CA
Thomson Reuters Corp
TSX:TRI
36
9%
4
IE
Experian PLC
LSE:EXPN
223.7
14%
16
UK
I
IHS Markit Ltd
F:0M3
40.4
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
30.1
12%
2.5
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -5 428.2
452%
N/A
US
Equifax Inc
NYSE:EFX
31.2
21%
1.5
NL
Wolters Kluwer NV
AEX:WKL
19.7
10%
2
US
Leidos Holdings Inc
NYSE:LDOS
13.6
6%
2.3
CH
SGS SA
SIX:SGSN
18.8
13%
1.4