Relative Value

The Relative Value of one DGA stock under the Base Case scenario is hidden PLN. Compared to the current market price of 27 PLN, DGA 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.

DGA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
5
Median 3Y
4.2
Median 5Y
0.9
Industry
1.3
vs History
52
vs Industry
2
Median 3Y
7.1
Median 5Y
3.6
Industry
18.5
vs History
7
vs Industry
Median 3Y
-1.5
Median 5Y
-1.9
Industry
12.6
vs History
7
vs Industry
Median 3Y
-1.5
Median 5Y
-1.9
Industry
16.9
vs History
3
vs Industry
69
Median 3Y
1.1
Median 5Y
0.5
Industry
2.5
vs History
9
vs Industry
28
Median 3Y
-0.4
Median 5Y
-0.6
Industry
1.4
vs History
vs Industry
31
Median 3Y
-3.7
Median 5Y
-3.7
Industry
3.3
vs History
vs Industry
46
Median 3Y
0.9
Median 5Y
-1.7
Industry
9.8
vs History
vs Industry
57
Median 3Y
0.9
Median 5Y
-1.5
Industry
12.3
vs History
47
vs Industry
55
Median 3Y
0.9
Median 5Y
1.1
Industry
11.8
vs History
46
vs Industry
53
Median 3Y
1
Median 5Y
1.1
Industry
13.8
vs History
12
vs Industry
71
Median 3Y
-0.2
Median 5Y
-0.3
Industry
1.7

Multiples Across Competitors

DGA Competitors Multiples
DGA 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
DGA SA
WSE:DGA
27.4m PLN 5.4 3.2 -1.7 -1.7
UK
Relx PLC
LSE:REL
55.4B GBP 5.8 28.9 16.7 21.2
CA
Thomson Reuters Corp
TSX:TRI
77.3B CAD 7.6 32.1 18.7 26.5
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.6
IE
Experian PLC
LSE:EXPN
30.5B GBP 5.2 30.1 160.2 226.7
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
21B EUR 3.5 18.7 12.4 16.3
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
D
DGA SA
WSE:DGA
Average P/S: 5.9
5.4
N/A N/A
UK
Relx PLC
LSE:REL
5.8
6%
1
CA
Thomson Reuters Corp
TSX:TRI
7.6
7%
1.1
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
IE
Experian PLC
LSE:EXPN
5.2
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
3.5
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
D
DGA SA
WSE:DGA
Average P/E: 149.3
3.2
N/A N/A
UK
Relx PLC
LSE:REL
28.9
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
32.1
1%
32.1
UK
I
IHS Markit Ltd
F:0M3
36.8
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
18.7
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
D
DGA SA
WSE:DGA
Average EV/EBITDA: 49.5
Negative Multiple: -1.7
N/A N/A
UK
Relx PLC
LSE:REL
16.7
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
18.7
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
IE
Experian PLC
LSE:EXPN
160.2
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
12.4
7%
1.8
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
D
DGA SA
WSE:DGA
Average EV/EBIT: 46
Negative Multiple: -1.7
N/A N/A
UK
Relx PLC
LSE:REL
21.2
12%
1.8
CA
Thomson Reuters Corp
TSX:TRI
26.5
10%
2.6
UK
I
IHS Markit Ltd
F:0M3
40.6
N/A N/A
IE
Experian PLC
LSE:EXPN
226.7
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
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.3
9%
1.5
CH
SGS SA
SIX:SGSN
20.5
13%
1.6