E

Ekipa Holding SA
WSE:EEE

Watchlist Manager
Ekipa Holding SA
WSE:EEE
Watchlist
Price: 1.265 PLN 0.4% Market Closed
Market Cap: 51.6m PLN

Relative Value

The Relative Value of one EEE stock under the Base Case scenario is hidden PLN. Compared to the current market price of 1.265 PLN, Ekipa Holding 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.

EEE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
33
Median 3Y
2
Median 5Y
1.8
Industry
1.3
vs History
30
vs Industry
46
Median 3Y
18.6
Median 5Y
16.5
Industry
18.5
vs History
vs Industry
25
Median 3Y
19.5
Median 5Y
-111.2
Industry
12.6
vs History
15
vs Industry
1
Median 3Y
25.4
Median 5Y
-75.4
Industry
16.9
vs History
73
vs Industry
36
Median 3Y
2.4
Median 5Y
2.4
Industry
2.5
vs History
63
vs Industry
34
Median 3Y
1.8
Median 5Y
1.6
Industry
1.4
vs History
63
vs Industry
56
Median 3Y
2.1
Median 5Y
1.8
Industry
3.3
vs History
58
vs Industry
45
Median 3Y
8.5
Median 5Y
7.9
Industry
9.8
vs History
57
vs Industry
43
Median 3Y
11.5
Median 5Y
10.8
Industry
12.3
vs History
vs Industry
27
Median 3Y
16.7
Median 5Y
-84.3
Industry
11.8
vs History
vs Industry
1
Median 3Y
-20.2
Median 5Y
-67.7
Industry
13.8
vs History
73
vs Industry
26
Median 3Y
1.9
Median 5Y
1.9
Industry
1.7

Multiples Across Competitors

EEE Competitors Multiples
Ekipa Holding 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
Ekipa Holding SA
WSE:EEE
48.9m PLN 0.7 16.6 3.2 5.4
UK
Relx PLC
LSE:REL
57.7B GBP 6 30 21.1 21.7
CA
Thomson Reuters Corp
TSX:TRI
79.8B CAD 7.8 32.8 19.2 27.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.4
IE
Experian PLC
LSE:EXPN
31.2B GBP 5.3 30.7 160.1 226.7
US
Verisk Analytics Inc
NASDAQ:VRSK
31.1B USD 10.3 33.7 19.2 23.8
US
Equifax Inc
NYSE:EFX
26.7B USD 4.5 40.6 16 25.6
US
CoStar Group Inc
NASDAQ:CSGP
26.1B USD 8.5 1 284.3 179.3 -309.9
US
Leidos Holdings Inc
NYSE:LDOS
25B USD 1.4 17.8 12.3 14
NL
Wolters Kluwer NV
AEX:WKL
21.1B EUR 3.5 18.8 12.5 16.4
CH
SGS SA
SIX:SGSN
18.3B CHF 2.7 29.2 21.2 21.2
P/E Multiple
Earnings Growth PEG
PL
E
Ekipa Holding SA
WSE:EEE
Average P/E: 142.8
16.6
N/A N/A
UK
Relx PLC
LSE:REL
30
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
32.8
1%
32.8
UK
I
IHS Markit Ltd
F:0M3
36.6
N/A N/A
IE
Experian PLC
LSE:EXPN
30.7
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.7
8%
4.2
US
Equifax Inc
NYSE:EFX
40.6
30%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
1 284.3
83%
15.5
US
Leidos Holdings Inc
NYSE:LDOS
17.8
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
18.8
11%
1.7
CH
SGS SA
SIX:SGSN
29.2
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
E
Ekipa Holding SA
WSE:EEE
Average EV/EBITDA: 44.6
3.2
N/A N/A
UK
Relx PLC
LSE:REL
21.1
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.2
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
IE
Experian PLC
LSE:EXPN
160.1
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.2
10%
1.9
US
Equifax Inc
NYSE:EFX
16
12%
1.3
US
CoStar Group Inc
NASDAQ:CSGP
179.3
95%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.5
7%
1.8
CH
SGS SA
SIX:SGSN
21.2
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
E
Ekipa Holding SA
WSE:EEE
Average EV/EBIT: 42.2
5.4
N/A N/A
UK
Relx PLC
LSE:REL
21.7
11%
2
CA
Thomson Reuters Corp
TSX:TRI
27.1
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.4
N/A N/A
IE
Experian PLC
LSE:EXPN
226.7
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.8
11%
2.2
US
Equifax Inc
NYSE:EFX
25.6
18%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -309.9
406%
N/A
US
Leidos Holdings Inc
NYSE:LDOS
14
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.4
9%
1.8
CH
SGS SA
SIX:SGSN
21.2
13%
1.6