Afry AB
STO:AFRY

Watchlist Manager
Afry AB Logo
Afry AB
STO:AFRY
Watchlist
Price: 151.4 SEK 0.93% Market Closed
Market Cap: 16.5B SEK

Relative Value

The Relative Value of one AFRY stock under the Base Case scenario is hidden SEK. Compared to the current market price of 151.4 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

Valuation Multiples

vs History
77
vs Industry
58
Median 3Y
0.7
Median 5Y
0.8
Industry
1.3
Forward
0.6
vs History
44
vs Industry
35
Median 3Y
17.5
Median 5Y
18.1
Industry
18.5
Forward
18.6
vs History
95
vs Industry
43
Median 3Y
10.8
Median 5Y
11.4
Industry
12.6
vs History
68
vs Industry
44
Median 3Y
12.1
Median 5Y
12.2
Industry
16.9
vs History
79
vs Industry
58
Median 3Y
1.5
Median 5Y
1.5
Industry
2.5
vs History
46
vs Industry
59
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4
Forward
0.8
vs History
46
vs Industry
74
Median 3Y
1
Median 5Y
1.1
Industry
3.3
vs History
61
vs Industry
34
Median 3Y
10.3
Median 5Y
10.6
Industry
9.8
Forward
9.2
vs History
36
vs Industry
43
Median 3Y
12
Median 5Y
13.1
Industry
12.3
Forward
14.8
vs History
77
vs Industry
43
Median 3Y
11.7
Median 5Y
11.9
Industry
11.8
vs History
66
vs Industry
43
Median 3Y
12.4
Median 5Y
12.5
Industry
13.8
vs History
46
vs Industry
70
Median 3Y
0.8
Median 5Y
0.9
Industry
1.7

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
17.1B SEK 0.7 18.5 10.3 14.4
UK
Relx PLC
LSE:REL
54.6B GBP 5.7 28.4 16.5 20.9
CA
Thomson Reuters Corp
TSX:TRI
77.3B CAD 7.6 32.1 18.8 26.5
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 36.9 27.2 40.7
IE
Experian PLC
LSE:EXPN
30.5B GBP 5.1 30.1 160 226.5
US
Verisk Analytics Inc
NASDAQ:VRSK
30.8B USD 10.2 33.4 19.1 23.6
US
CoStar Group Inc
NASDAQ:CSGP
27.9B USD 9.1 1 375 192.4 -332.6
US
Equifax Inc
NYSE:EFX
26.2B USD 4.4 39.8 15.8 25.2
NL
Wolters Kluwer NV
AEX:WKL
20.6B EUR 3.4 18.4 12.2 16.1
US
Leidos Holdings Inc
NYSE:LDOS
23.5B USD 1.4 16.7 11.6 13.3
CH
SGS SA
SIX:SGSN
17.6B CHF 2.6 28 20.5 20.5
P/S Multiple
Revenue Growth P/S to Growth
SE
Afry AB
STO:AFRY
Average P/S: 5.4
0.7
2%
0.3
UK
Relx PLC
LSE:REL
5.7
6%
1
CA
Thomson Reuters Corp
TSX:TRI
7.6
7%
1.1
UK
I
IHS Markit Ltd
F:0M3
9.6
N/A N/A
IE
Experian PLC
LSE:EXPN
5.1
10%
0.5
US
Verisk Analytics Inc
NASDAQ:VRSK
10.2
8%
1.3
US
CoStar Group Inc
NASDAQ:CSGP
9.1
17%
0.5
US
Equifax Inc
NYSE:EFX
4.4
9%
0.5
NL
Wolters Kluwer NV
AEX:WKL
3.4
5%
0.7
US
Leidos Holdings Inc
NYSE:LDOS
1.4
4%
0.3
CH
SGS SA
SIX:SGSN
2.6
6%
0.4
P/E Multiple
Earnings Growth PEG
SE
Afry AB
STO:AFRY
Average P/E: 150.7
18.5
10%
1.8
UK
Relx PLC
LSE:REL
28.4
14%
2
CA
Thomson Reuters Corp
TSX:TRI
32.1
1%
32.1
UK
I
IHS Markit Ltd
F:0M3
36.9
N/A N/A
IE
Experian PLC
LSE:EXPN
30.1
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33.4
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 375
83%
16.6
US
Equifax Inc
NYSE:EFX
39.8
30%
1.3
NL
Wolters Kluwer NV
AEX:WKL
18.4
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.7
10%
1.7
CH
SGS SA
SIX:SGSN
28
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Afry AB
STO:AFRY
Average EV/EBITDA: 45.8
10.3
5%
2.1
UK
Relx PLC
LSE:REL
16.5
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
18.8
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.1
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
192.4
95%
2
US
Equifax Inc
NYSE:EFX
15.8
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.2
7%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
11.6
6%
1.9
CH
SGS SA
SIX:SGSN
20.5
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Afry AB
STO:AFRY
Average EV/EBIT: 42.8
14.4
8%
1.8
UK
Relx PLC
LSE:REL
20.9
12%
1.7
CA
Thomson Reuters Corp
TSX:TRI
26.5
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
226.5
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.6
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -332.6
406%
N/A
US
Equifax Inc
NYSE:EFX
25.2
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.1
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.3
9%
1.5
CH
SGS SA
SIX:SGSN
20.5
13%
1.6