B

Bras SA
WSE:BSA

Watchlist Manager
Bras SA
WSE:BSA
Watchlist
Price: 0.2395 PLN 9.11% Market Closed
Market Cap: zł33.2m

Relative Value

The Relative Value of one BSA stock under the Base Case scenario is 0.1679 PLN. Compared to the current market price of 0.2395 PLN, Bras SA is Overvalued by 30%.

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
Base Case
0.1679 PLN
Overvaluation 30%
Relative Value
Price
B
Worst Case
Base Case
Best Case

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
47.8B GBP 5 23 14.5 18.1
CA
Thomson Reuters Corp
TSX:TRI
61.2B CAD 6 30 14.9 21.4
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
IE
Experian PLC
LSE:EXPN
25.3B GBP 4.2 24.7 13.6 19.3
US
Verisk Analytics Inc
NASDAQ:VRSK
27.8B USD 9 30.5 17.1 21.2
CH
SGS SA
SIX:SGSN
17.7B CHF 2.6 26.5 13.2 19.3
US
Equifax Inc
NYSE:EFX
22.3B USD 3.6 33.5 14.3 23.3
US
Leidos Holdings Inc
NYSE:LDOS
22.1B USD 1.3 15.2 10.7 12.1
US
CoStar Group Inc
NASDAQ:CSGP
18.6B USD 5.6 2 615.9 92.6 -245.5
NL
Wolters Kluwer NV
AEX:WKL
15.4B EUR 2.5 11.5 9.2 12.1
P/E Multiple
Earnings Growth PEG
PL
B
Bras SA
WSE:BSA
Average P/E: 284.7
Negative Multiple: -16.1
N/A N/A
UK
Relx PLC
LSE:REL
23
17%
1.4
CA
Thomson Reuters Corp
TSX:TRI
30
21%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
24.7
21%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
30.5
15%
2
CH
SGS SA
SIX:SGSN
26.5
12%
2.2
US
Equifax Inc
NYSE:EFX
33.5
32%
1
US
Leidos Holdings Inc
NYSE:LDOS
15.2
7%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
2 615.9
418%
6.3
NL
Wolters Kluwer NV
AEX:WKL
11.5
8%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Bras SA
WSE:BSA
Average EV/EBITDA: 22.7
Negative Multiple: -103
N/A N/A
UK
Relx PLC
LSE:REL
14.5
9%
1.6
CA
Thomson Reuters Corp
TSX:TRI
14.9
9%
1.7
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
IE
Experian PLC
LSE:EXPN
13.6
10%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
17.1
8%
2.1
CH
SGS SA
SIX:SGSN
13.2
10%
1.3
US
Equifax Inc
NYSE:EFX
14.3
14%
1
US
Leidos Holdings Inc
NYSE:LDOS
10.7
3%
3.6
US
CoStar Group Inc
NASDAQ:CSGP
92.6
91%
1
NL
Wolters Kluwer NV
AEX:WKL
9.2
6%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
Bras SA
WSE:BSA
Average EV/EBIT: 20.8
Negative Multiple: -48.7
N/A N/A
UK
Relx PLC
LSE:REL
18.1
12%
1.5
CA
Thomson Reuters Corp
TSX:TRI
21.4
13%
1.6
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
IE
Experian PLC
LSE:EXPN
19.3
14%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
21.2
10%
2.1
CH
SGS SA
SIX:SGSN
19.3
13%
1.5
US
Equifax Inc
NYSE:EFX
23.3
22%
1.1
US
Leidos Holdings Inc
NYSE:LDOS
12.1
5%
2.4
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -245.5 N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
12.1
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett