Gateley (Holdings) PLC
F:5I2

Watchlist Manager
Gateley (Holdings) PLC Logo
Gateley (Holdings) PLC
F:5I2
Watchlist
Price: 1.14 EUR Market Closed
Market Cap: 151.9m EUR

Relative Value

The Relative Value of one 5I2 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.14 EUR, Gateley (Holdings) PLC 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.

5I2 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
51
Median 3Y
1
Median 5Y
1.2
Industry
1.3
Forward
0.7
vs History
12
vs Industry
18
Median 3Y
17
Median 5Y
16.3
Industry
18.5
Forward
7.4
vs History
57
vs Industry
41
Median 3Y
18.4
Median 5Y
18.4
Industry
12.8
vs History
60
vs Industry
21
Median 3Y
23.5
Median 5Y
23.5
Industry
17.2
vs History
93
vs Industry
47
Median 3Y
2.3
Median 5Y
2.6
Industry
2.5
vs History
98
vs Industry
49
Median 3Y
1.1
Median 5Y
1.4
Industry
1.4
Forward
0.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
26
vs Industry
35
Median 3Y
10.4
Median 5Y
10.4
Industry
9.6
Forward
5.6
vs History
12
vs Industry
22
Median 3Y
19.2
Median 5Y
15.5
Industry
12.3
Forward
7.4
vs History
50
vs Industry
36
Median 3Y
21.9
Median 5Y
20.9
Industry
11.8
vs History
41
vs Industry
35
Median 3Y
25.6
Median 5Y
23.6
Industry
13.9
vs History
77
vs Industry
49
Median 3Y
1.8
Median 5Y
1.9
Industry
1.8

Multiples Across Competitors

5I2 Competitors Multiples
Gateley (Holdings) PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Gateley (Holdings) PLC
F:5I2
152.4m EUR 0.7 98.2 11.3 27.4
UK
Relx PLC
LSE:REL
56.4B GBP 5.9 29.3 20.7 21.2
JP
Draft Inc
TSE:5070
10.1T JPY 1 351 -20 888.5 -20 697.9 -14 451.7
CA
Thomson Reuters Corp
TSX:TRI
80.8B CAD 8 33.5 19.5 27.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 37 27.2 40.7
IE
Experian PLC
LSE:EXPN
30.9B GBP 5.2 30.3 160.1 226.7
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 33 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27.1B USD 8.9 1 334.4 186.5 -322.5
US
Equifax Inc
NYSE:EFX
26.6B USD 4.5 40.4 16 25.5
NL
Wolters Kluwer NV
AEX:WKL
21.5B EUR 3.5 19.2 12.7 16.7
US
Leidos Holdings Inc
NYSE:LDOS
23.8B USD 1.4 16.9 11.7 13.4
P/E Multiple
Earnings Growth PEG
UK
Gateley (Holdings) PLC
F:5I2
Average P/E: 167.2
98.2
140%
0.7
UK
Relx PLC
LSE:REL
29.3
14%
2.1
JP
Draft Inc
TSE:5070
Negative Multiple: -20 888.5 N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
33.5
1%
33.5
UK
I
IHS Markit Ltd
F:0M3
37
N/A N/A
IE
Experian PLC
LSE:EXPN
30.3
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 334.4
84%
15.9
US
Equifax Inc
NYSE:EFX
40.4
30%
1.3
NL
Wolters Kluwer NV
AEX:WKL
19.2
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.9
10%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Gateley (Holdings) PLC
F:5I2
Average EV/EBITDA: 48.5
11.3
31%
0.4
UK
Relx PLC
LSE:REL
20.7
16%
1.3
JP
Draft Inc
TSE:5070
Negative Multiple: -20 697.9 N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
19.5
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.1
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
186.5
95%
2
US
Equifax Inc
NYSE:EFX
16
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.7
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.7
6%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Gateley (Holdings) PLC
F:5I2
Average EV/EBIT: 47
27.4
62%
0.4
UK
Relx PLC
LSE:REL
21.2
11%
1.9
JP
Draft Inc
TSE:5070
Negative Multiple: -14 451.7 N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
27.6
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
226.7
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -322.5
406%
N/A
US
Equifax Inc
NYSE:EFX
25.5
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.7
9%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
13.4
8%
1.7