Equals Group PLC
LSE:EQLS

Watchlist Manager
Equals Group PLC Logo
Equals Group PLC
LSE:EQLS
Watchlist
Price: 134.5 GBX Market Closed
Market Cap: 256m GBX
Have any thoughts about
Equals Group PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one EQLS stock under the Base Case scenario is 229.61 GBX. Compared to the current market price of 134.5 GBX, Equals Group PLC is Undervalued by 41%.

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.

EQLS Relative Value
Base Case
229.61 GBX
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.3
P/S
P/S
Price to Sales
2.3
vs History
71
vs Industry
48
Median 3Y
2.4
Median 5Y
2.4
Industry
2.4
Forward
1.9
More Details
31
P/E
P/E
Price to Earnings
31
vs History
19
vs Industry
25
Median 3Y
26.3
Median 5Y
-5.4
Industry
23.2
Forward
18.2
More Details
31.1
P/OCF
P/OCF
Price to OCF
31.1
vs History
7
vs Industry
33
Median 3Y
18.3
Median 5Y
19.5
Industry
17.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
15
Median 3Y
37.5
Median 5Y
25.4
Industry
21.3
More Details
4.1
P/B
P/B
Price to Book Value
4.1
vs History
25
vs Industry
31
Median 3Y
3.7
Median 5Y
3.5
Industry
2.9
More Details
2.1
EV/S
EV/S
Enterprise Value to Sales
2.1
vs History
71
vs Industry
46
Median 3Y
2.2
Median 5Y
2.2
Industry
2.4
Forward
1.8
More Details
3.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.7
vs History
71
vs Industry
51
Median 3Y
4.5
Median 5Y
4.2
Industry
4.9
More Details
11.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.5
vs History
55
vs Industry
36
Median 3Y
12.4
Median 5Y
11.4
Industry
12.9
Forward
8.7
More Details
20
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20
vs History
38
vs Industry
26
Median 3Y
19.9
Median 5Y
-6
Industry
16.5
Forward
11.8
More Details
28.9
EV/OCF
EV/OCF
Enterprise Value to OCF
28.9
vs History
12
vs Industry
33
Median 3Y
17.5
Median 5Y
18.2
Industry
16.3
More Details
276.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
276.7
vs History
0
vs Industry
16
Median 3Y
37.6
Median 5Y
26.9
Industry
19
More Details
4.8
EV/IC
EV/IC
Enterprise Value to IC
4.8
vs History
11
vs Industry
26
Median 3Y
4.1
Median 5Y
3.8
Industry
2.5
More Details

Multiples Across Competitors

EQLS Competitors Multiples
Equals Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Equals Group PLC
LSE:EQLS
252.4m GBP 2.3 31 11.5 20
US
Visa Inc
NYSE:V
624.6B USD 17.4 32.1 25.1 26.2
US
Mastercard Inc
NYSE:MA
485.8B USD 17.8 39.4 29.2 30.8
US
Automatic Data Processing Inc
NASDAQ:ADP
119.9B USD 6.1 31.1 21.2 23.5
US
Fiserv Inc
NYSE:FI
117.4B USD 5.8 38.3 15.8 24.5
US
PayPal Holdings Inc
NASDAQ:PYPL
87.7B USD 2.8 19.8 12.7 15.1
US
Block Inc
NYSE:SQ
55.3B USD 2.3 48.9 28.1 35.5
US
Paychex Inc
NASDAQ:PAYX
50.2B USD 9.4 29.2 20.9 22.5
NL
Adyen NV
AEX:ADYEN
44.8B EUR 21.9 54.2 43 48.4
US
Fidelity National Information Services Inc
NYSE:FIS
44.2B USD 4.4 31.1 12.4 32
ES
Amadeus IT Group SA
MAD:AMS
29.6B EUR 5 23.4 18.3 18.3
P/E Multiple
Earnings Growth P/E to Growth
UK
Equals Group PLC
LSE:EQLS
Average P/E: 34.4
31
173%
0.2
US
Visa Inc
NYSE:V
32.1
49%
0.7
US
Mastercard Inc
NYSE:MA
39.4
60%
0.7
US
Automatic Data Processing Inc
NASDAQ:ADP
31.1
29%
1.1
US
F
Fiserv Inc
NYSE:FI
38.3
128%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
19.8
31%
0.6
US
Block Inc
NYSE:SQ
48.9
36 192%
0
US
Paychex Inc
NASDAQ:PAYX
29.2
22%
1.3
NL
Adyen NV
AEX:ADYEN
54.2
112%
0.5
US
Fidelity National Information Services Inc
NYSE:FIS
31.1
N/A N/A
ES
Amadeus IT Group SA
MAD:AMS
23.4
47%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Equals Group PLC
LSE:EQLS
Average EV/EBITDA: 21.7
11.5
112%
0.1
US
Visa Inc
NYSE:V
25.1
37%
0.7
US
Mastercard Inc
NYSE:MA
29.2
48%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
21.2
22%
0.9
US
F
Fiserv Inc
NYSE:FI
15.8
42%
0.4
US
PayPal Holdings Inc
NASDAQ:PYPL
12.7
27%
0.5
US
Block Inc
NYSE:SQ
28.1
494%
0.1
US
Paychex Inc
NASDAQ:PAYX
20.9
22%
0.9
NL
Adyen NV
AEX:ADYEN
43
127%
0.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
10%
1.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
34%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Equals Group PLC
LSE:EQLS
Average EV/EBIT: 27
20
190%
0.1
US
Visa Inc
NYSE:V
26.2
38%
0.7
US
Mastercard Inc
NYSE:MA
30.8
49%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
23.5
24%
1
US
F
Fiserv Inc
NYSE:FI
24.5
97%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
15.1
32%
0.5
US
Block Inc
NYSE:SQ
35.5
663%
0.1
US
Paychex Inc
NASDAQ:PAYX
22.5
23%
1
NL
Adyen NV
AEX:ADYEN
48.4
133%
0.4
US
Fidelity National Information Services Inc
NYSE:FIS
32
120%
0.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
47%
0.4

See Also

Summary
EQLS intrinsic value, competitors valuation, and company profile.
DCF Valuation
EQLS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EQLS stock valuation using valuation multiples.
Wall Street Estimates
EQLS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EQLS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.