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
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