Afry AB
STO:AFRY

Watchlist Manager
Afry AB Logo
Afry AB
STO:AFRY
Watchlist
Price: 146.8 SEK -0.27% Market Closed
Market Cap: kr16B

Relative Value

The Relative Value of one AFRY stock under the Base Case scenario is hidden SEK. Compared to the current market price of 146.8 SEK, Afry AB 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.

AFRY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

AFRY Competitors Multiples
Afry AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Afry AB
STO:AFRY
16.6B SEK 0.6 17.9 10 14.1
UK
Relx PLC
LSE:REL
53.3B GBP 5.6 27.7 19.7 20.2
CA
Thomson Reuters Corp
TSX:TRI
74.6B CAD 7.4 31.1 13.1 18.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 31.2 46.7
IE
Experian PLC
LSE:EXPN
27.5B GBP 4.7 27.2 20 28.2
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 32.8 18.7 23.2
US
CoStar Group Inc
NASDAQ:CSGP
28.1B USD 9.2 1 379.8 193.1 -333.8
US
Equifax Inc
NYSE:EFX
25.8B USD 4.3 39.1 15.6 24.8
US
Leidos Holdings Inc
NYSE:LDOS
24.5B USD 1.4 17.4 12 13.8
NL
Wolters Kluwer NV
AEX:WKL
19.6B EUR 3.2 17.6 11.7 15.5
CH
SGS SA
SIX:SGSN
18.1B CHF 2.6 28.9 21.1 21.1
P/S Multiple
Revenue Growth P/S to Growth
SE
Afry AB
STO:AFRY
Average P/S: 5.3
0.6
2%
0.3
UK
Relx PLC
LSE:REL
5.6
6%
0.9
CA
Thomson Reuters Corp
TSX:TRI
7.4
7%
1.1
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
IE
Experian PLC
LSE:EXPN
4.7
10%
0.5
US
Verisk Analytics Inc
NASDAQ:VRSK
10
8%
1.2
US
CoStar Group Inc
NASDAQ:CSGP
9.2
17%
0.5
US
Equifax Inc
NYSE:EFX
4.3
9%
0.5
US
Leidos Holdings Inc
NYSE:LDOS
1.4
4%
0.4
NL
Wolters Kluwer NV
AEX:WKL
3.2
5%
0.6
CH
SGS SA
SIX:SGSN
2.6
6%
0.4
P/E Multiple
Earnings Growth PEG
SE
Afry AB
STO:AFRY
Average P/E: 150.5
17.9
10%
1.8
UK
Relx PLC
LSE:REL
27.7
14%
2
CA
Thomson Reuters Corp
TSX:TRI
31.1
1%
31.1
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
27.2
21%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
32.8
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 379.8
80%
17.2
US
Equifax Inc
NYSE:EFX
39.1
30%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
17.4
10%
1.7
NL
Wolters Kluwer NV
AEX:WKL
17.6
11%
1.6
CH
SGS SA
SIX:SGSN
28.9
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Afry AB
STO:AFRY
Average EV/EBITDA: 33.3
10
5%
2
UK
Relx PLC
LSE:REL
19.7
16%
1.2
CA
Thomson Reuters Corp
TSX:TRI
13.1
7%
1.9
UK
I
IHS Markit Ltd
F:0M3
31.2
N/A N/A
IE
Experian PLC
LSE:EXPN
20
10%
2
US
Verisk Analytics Inc
NASDAQ:VRSK
18.7
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
193.1
92%
2.1
US
Equifax Inc
NYSE:EFX
15.6
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12
6%
2
NL
Wolters Kluwer NV
AEX:WKL
11.7
7%
1.7
CH
SGS SA
SIX:SGSN
21.1
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Afry AB
STO:AFRY
Average EV/EBIT: 22.6
14.1
8%
1.8
UK
Relx PLC
LSE:REL
20.2
11%
1.8
CA
Thomson Reuters Corp
TSX:TRI
18.6
10%
1.9
UK
I
IHS Markit Ltd
F:0M3
46.7
N/A N/A
IE
Experian PLC
LSE:EXPN
28.2
14%
2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.2
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -333.8
403%
N/A
US
Equifax Inc
NYSE:EFX
24.8
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
13.8
8%
1.7
NL
Wolters Kluwer NV
AEX:WKL
15.5
9%
1.7
CH
SGS SA
SIX:SGSN
21.1
13%
1.6