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
1.4
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
12.8
vs History
15
vs Industry
1
Median 3Y
25.4
Median 5Y
-75.4
Industry
16.8
vs History
73
vs Industry
36
Median 3Y
2.4
Median 5Y
2.4
Industry
2.6
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
3.4
vs History
58
vs Industry
45
Median 3Y
8.5
Median 5Y
7.9
Industry
9.9
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
12.1
vs History
vs Industry
1
Median 3Y
-20.2
Median 5Y
-67.7
Industry
14.1
vs History
73
vs Industry
26
Median 3Y
1.9
Median 5Y
1.9
Industry
1.8

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
56.3B GBP 5.9 29.3 20.7 21.2
CA
Thomson Reuters Corp
TSX:TRI
76.9B CAD 7.5 31.6 18.4 26.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
IE
Experian PLC
LSE:EXPN
30.4B GBP 5.1 29.9 159.3 225.6
US
Verisk Analytics Inc
NASDAQ:VRSK
31B USD 10.2 33.7 19.2 23.8
US
CoStar Group Inc
NASDAQ:CSGP
26.9B USD 8.8 1 326.6 185.4 -320.5
US
Equifax Inc
NYSE:EFX
26.9B USD 4.5 40.8 16.1 25.8
US
Leidos Holdings Inc
NYSE:LDOS
24.6B USD 1.4 17.5 12.1 13.9
NL
Wolters Kluwer NV
AEX:WKL
20.4B EUR 3.4 18.2 12.1 15.9
CH
SGS SA
SIX:SGSN
18.6B CHF 2.7 29.6 21.6 21.6
P/E Multiple
Earnings Growth PEG
PL
E
Ekipa Holding SA
WSE:EEE
Average P/E: 146.4
16.6
N/A N/A
UK
Relx PLC
LSE:REL
29.3
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
31.6
1%
31.6
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
29.9
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33.7
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 326.6
83%
16
US
Equifax Inc
NYSE:EFX
40.8
30%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
17.5
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
18.2
11%
1.7
CH
SGS SA
SIX:SGSN
29.6
15%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
E
Ekipa Holding SA
WSE:EEE
Average EV/EBITDA: 45
3.2
N/A N/A
UK
Relx PLC
LSE:REL
20.7
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
18.4
7%
2.6
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
IE
Experian PLC
LSE:EXPN
159.3
10%
15.9
US
Verisk Analytics Inc
NASDAQ:VRSK
19.2
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
185.4
95%
2
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.1
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.1
7%
1.7
CH
SGS SA
SIX:SGSN
21.6
10%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
E
Ekipa Holding SA
WSE:EEE
Average EV/EBIT: 41.9
5.4
N/A N/A
UK
Relx PLC
LSE:REL
21.2
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
26.1
10%
2.6
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
IE
Experian PLC
LSE:EXPN
225.6
14%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
23.8
11%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -320.5
406%
N/A
US
Equifax Inc
NYSE:EFX
25.8
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
13.9
9%
1.5
NL
Wolters Kluwer NV
AEX:WKL
15.9
9%
1.8
CH
SGS SA
SIX:SGSN
21.6
13%
1.7