I

Intelicanna Ltd
TASE:INTL

Watchlist Manager
Intelicanna Ltd
TASE:INTL
Watchlist
Price: 75 ILS -10.71% Market Closed
Market Cap: 54.6m ILS

Relative Value

There is not enough data to reliably calculate the relative value of INTL.

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.

INTL Relative Value
Base Case
Not Available
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
21.3
Median 5Y
39.7
Industry
1.3
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-4.6
Industry
18.4
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-20
Industry
12.8
vs History
vs Industry
Median 3Y
-41.7
Median 5Y
-43.7
Industry
17
vs History
vs Industry
Median 3Y
-13 645.6
Median 5Y
-16 192.8
Industry
2.5
vs History
vs Industry
Median 3Y
21.3
Median 5Y
39.7
Industry
1.4
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-17.7
Industry
3.3
vs History
vs Industry
Median 3Y
-429.8
Median 5Y
-330
Industry
9.7
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-9.4
Industry
12.3
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-20.6
Industry
11.9
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-19.1
Industry
13.8
vs History
vs Industry
Median 3Y
-13 645.6
Median 5Y
-16 192.8
Industry
1.7

Multiples Across Competitors

INTL Competitors Multiples
Intelicanna Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Intelicanna Ltd
TASE:INTL
54.6m ILS 17.9 -1.8 -368.8 -3.7
UK
Relx PLC
LSE:REL
55.8B GBP 5.9 29 20.5 21
CA
Thomson Reuters Corp
TSX:TRI
81B CAD 8 33.5 19.5 27.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.2 40.6
IE
Experian PLC
LSE:EXPN
31B GBP 5.2 30.4 160.3 227
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 33 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27.7B USD 9.1 1 365.3 191 -330.2
US
Equifax Inc
NYSE:EFX
26.9B USD 4.5 40.8 16.1 25.7
NL
Wolters Kluwer NV
AEX:WKL
21B EUR 3.5 18.7 12.4 16.3
US
Leidos Holdings Inc
NYSE:LDOS
23.6B USD 1.4 16.8 11.7 13.4
CH
SGS SA
SIX:SGSN
17.5B CHF 2.5 27.8 20.3 20.3
P/E Multiple
Earnings Growth PEG
IL
I
Intelicanna Ltd
TASE:INTL
Average P/E: 163.2
Negative Multiple: -1.8
N/A N/A
UK
Relx PLC
LSE:REL
29
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
33.5
1%
33.5
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
IE
Experian PLC
LSE:EXPN
30.4
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 365.3
84%
16.3
US
Equifax Inc
NYSE:EFX
40.8
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.7
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.8
10%
1.7
CH
SGS SA
SIX:SGSN
27.8
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
I
Intelicanna Ltd
TASE:INTL
Average EV/EBITDA: 49.8
Negative Multiple: -368.8
N/A N/A
UK
Relx PLC
LSE:REL
20.5
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.5
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.3
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
191
95%
2
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.4
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.7
6%
1.9
CH
SGS SA
SIX:SGSN
20.3
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
I
Intelicanna Ltd
TASE:INTL
Average EV/EBIT: 46.1
Negative Multiple: -3.7
N/A N/A
UK
Relx PLC
LSE:REL
21
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.6
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.6
N/A N/A
IE
Experian PLC
LSE:EXPN
227
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -330.2
406%
N/A
US
Equifax Inc
NYSE:EFX
25.7
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.4
8%
1.7
CH
SGS SA
SIX:SGSN
20.3
13%
1.6