Experian PLC
LSE:EXPN

Watchlist Manager
Experian PLC Logo
Experian PLC
LSE:EXPN
Watchlist
Price: 3 464 GBX -0.03% Market Closed
Market Cap: 31.7B GBX
Have any thoughts about
Experian PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one EXPN stock under the Base Case scenario is 2 443.28 GBX. Compared to the current market price of 3 464 GBX, Experian PLC is Overvalued by 29%.

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.

EXPN Relative Value
Base Case
2 443.28 GBX
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.6
P/S
P/S
Price to Sales
5.6
vs History
55
vs Industry
13
Median 3Y
5.3
Median 5Y
5.7
Industry
1.3
Forward
0.1
More Details
33.3
P/E
P/E
Price to Earnings
33.3
vs History
76
vs Industry
14
Median 3Y
35.2
Median 5Y
38.1
Industry
19
Forward
0.3
More Details
22.9
P/OCF
P/OCF
Price to OCF
22.9
vs History
44
vs Industry
16
Median 3Y
20.5
Median 5Y
22.2
Industry
13.4
More Details
38.5
P/FCFE
P/FCFE
Price to FCFE
38.5
vs History
33
vs Industry
14
Median 3Y
30.9
Median 5Y
32.8
Industry
18.3
More Details
8.6
P/B
P/B
Price to Book Value
8.6
vs History
74
vs Industry
6
Median 3Y
8.7
Median 5Y
9.6
Industry
2.4
More Details
50.3
EV/S
EV/S
Enterprise Value to Sales
50.3
vs History
96
vs Industry
2
Median 3Y
60.1
Median 5Y
65.4
Industry
1.3
Forward
0.5
More Details
60.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
60.5
vs History
50
vs Industry
1
Median 3Y
60.5
Median 5Y
60.5
Industry
3.3
More Details
146.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
146.1
vs History
96
vs Industry
1
Median 3Y
182.1
Median 5Y
193.1
Industry
10.4
Forward
1.3
More Details
206.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
206.4
vs History
96
vs Industry
1
Median 3Y
261
Median 5Y
274.3
Industry
12.7
Forward
1.7
More Details
204.5
EV/OCF
EV/OCF
Enterprise Value to OCF
204.5
vs History
96
vs Industry
1
Median 3Y
224.5
Median 5Y
236.5
Industry
12.6
More Details
322.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
322.7
vs History
82
vs Industry
0
Median 3Y
326.8
Median 5Y
359.4
Industry
14.7
More Details
38.2
EV/IC
EV/IC
Enterprise Value to IC
38.2
vs History
96
vs Industry
1
Median 3Y
44.5
Median 5Y
45.2
Industry
1.7
More Details

Multiples Across Competitors

EXPN Competitors Multiples
Experian 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
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.6 33.3 146.1 206.4
UK
Relx PLC
LSE:REL
67.4B GBP 7.2 35.6 20.4 26.2
CA
Thomson Reuters Corp
TSX:TRI
105.3B CAD 10.2 32 26.9 38
UK
IHS Markit Ltd
F:0M3
37.9B EUR 8.5 32.7 24.3 36.4
NL
Wolters Kluwer NV
AEX:WKL
37.9B EUR 6.6 36.5 22.1 29.4
US
Verisk Analytics Inc
NASDAQ:VRSK
39.4B USD 14 42.7 27.6 34.9
US
Equifax Inc
NYSE:EFX
32.4B USD 5.8 57.5 22 36.7
US
CoStar Group Inc
NASDAQ:CSGP
29.9B USD 11.2 170.3 152.2 759.8
US
Leidos Holdings Inc
NYSE:LDOS
19.4B USD 1.2 16.2 10.8 12.7
CH
SGS SA
SIX:SGSN
17.1B CHF 2.6 31.3 22.8 22.8
US
TransUnion
NYSE:TRU
18.6B USD 4.5 83.1 18.7 33
P/S Multiple
Revenue Growth P/S to Growth
IE
Experian PLC
LSE:EXPN
Average P/S: 7
5.6
28%
0.2
UK
Relx PLC
LSE:REL
7.2
21%
0.4
CA
Thomson Reuters Corp
TSX:TRI
10.2
21%
0.5
UK
I
IHS Markit Ltd
F:0M3
8.5
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
6.6
21%
0.3
US
Verisk Analytics Inc
NASDAQ:VRSK
14
26%
0.5
US
Equifax Inc
NYSE:EFX
5.8
37%
0.2
US
CoStar Group Inc
NASDAQ:CSGP
11.2
48%
0.2
US
Leidos Holdings Inc
NYSE:LDOS
1.2
16%
0.1
CH
SGS SA
SIX:SGSN
2.6
17%
0.2
US
TransUnion
NYSE:TRU
4.5
32%
0.1
P/E Multiple
Earnings Growth P/E to Growth
IE
Experian PLC
LSE:EXPN
Average P/E: 51.9
33.3
54%
0.6
UK
Relx PLC
LSE:REL
35.6
55%
0.6
CA
Thomson Reuters Corp
TSX:TRI
32
-23%
N/A
UK
I
IHS Markit Ltd
F:0M3
32.7
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
36.5
35%
1
US
Verisk Analytics Inc
NASDAQ:VRSK
42.7
90%
0.5
US
Equifax Inc
NYSE:EFX
57.5
163%
0.4
US
CoStar Group Inc
NASDAQ:CSGP
170.3
100%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.2
683%
0
CH
SGS SA
SIX:SGSN
31.3
49%
0.6
US
TransUnion
NYSE:TRU
83.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
Experian PLC
LSE:EXPN
Average EV/EBITDA: 44.9
146.1
33%
4.4
UK
Relx PLC
LSE:REL
20.4
27%
0.8
CA
Thomson Reuters Corp
TSX:TRI
26.9
22%
1.2
UK
I
IHS Markit Ltd
F:0M3
24.3
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
22.1
27%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
27.6
34%
0.8
US
Equifax Inc
NYSE:EFX
22
67%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
152.2
123%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
10.8
40%
0.3
CH
SGS SA
SIX:SGSN
22.8
30%
0.8
US
TransUnion
NYSE:TRU
18.7
67%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
Experian PLC
LSE:EXPN
Average EV/EBIT: 112.4
206.4
52%
4
UK
Relx PLC
LSE:REL
26.2
42%
0.6
CA
Thomson Reuters Corp
TSX:TRI
38
27%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.4
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
29.4
36%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
34.9
38%
0.9
US
Equifax Inc
NYSE:EFX
36.7
105%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
759.8
126%
6
US
Leidos Holdings Inc
NYSE:LDOS
12.7
63%
0.2
CH
SGS SA
SIX:SGSN
22.8
37%
0.6
US
TransUnion
NYSE:TRU
33
111%
0.3

See Also

Summary
EXPN intrinsic value, competitors valuation, and company profile.
DCF Valuation
EXPN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EXPN stock valuation using valuation multiples.
Wall Street Estimates
EXPN 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
EXPN 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 210,900+ 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.