B

Bras SA
WSE:BSA

Watchlist Manager
Bras SA
WSE:BSA
Watchlist
Price: 0.2395 PLN 9.11% Market Closed
Market Cap: 33.2m PLN

Relative Value

The Relative Value of one BSA stock under the Base Case scenario is hidden PLN. Compared to the current market price of 0.2395 PLN, Bras SA 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.

BSA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
36
Median 3Y
5.4
Median 5Y
11.1
Industry
1.3
vs History
vs Industry
10
Median 3Y
-11.5
Median 5Y
71.6
Industry
18.5
vs History
vs Industry
66
Median 3Y
7.3
Median 5Y
7.3
Industry
12.6
vs History
vs Industry
56
Median 3Y
-25.1
Median 5Y
-8.2
Industry
16.9
vs History
4
vs Industry
33
Median 3Y
4.9
Median 5Y
3.1
Industry
2.5
vs History
61
vs Industry
29
Median 3Y
6.4
Median 5Y
12.9
Industry
1.4
vs History
61
vs Industry
46
Median 3Y
8.6
Median 5Y
17.6
Industry
3.3
vs History
vs Industry
5
Median 3Y
38.3
Median 5Y
68.9
Industry
9.8
vs History
vs Industry
0
Median 3Y
37.9
Median 5Y
66.3
Industry
12.3
vs History
vs Industry
57
Median 3Y
8.7
Median 5Y
8.7
Industry
11.8
vs History
vs Industry
54
Median 3Y
-12.5
Median 5Y
-12.5
Industry
13.8
vs History
3
vs Industry
56
Median 3Y
1.7
Median 5Y
1.7
Industry
1.7

Multiples Across Competitors

BSA Competitors Multiples
Bras SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Bras SA
WSE:BSA
33.2m PLN 5.4 -16.1 -103 -48.7
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
PL
B
Bras SA
WSE:BSA
Average P/S: 5.9
5.4
N/A N/A
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
PL
B
Bras SA
WSE:BSA
Average P/E: 163.9
Negative Multiple: -16.1
N/A N/A
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
PL
B
Bras SA
WSE:BSA
Average EV/EBITDA: 49.4
Negative Multiple: -103
N/A N/A
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
PL
B
Bras SA
WSE:BSA
Average EV/EBIT: 45.9
Negative Multiple: -48.7
N/A N/A
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