Fintel PLC
LSE:FNTL

Watchlist Manager
Fintel PLC Logo
Fintel PLC
LSE:FNTL
Watchlist
Price: 221 GBX -2.21% Market Closed
Market Cap: 230.3m GBX

Relative Value

The Relative Value of one FNTL stock under the Base Case scenario is 178.9 GBX. Compared to the current market price of 221 GBX, Fintel PLC is Overvalued by 19%.

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.

FNTL Relative Value
Base Case
178.9 GBX
Overvaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
24
Median 3Y
3.3
Median 5Y
3.3
Industry
1.2
Forward
2.7
vs History
20
vs Industry
11
Median 3Y
25.9
Median 5Y
23.3
Industry
18
Forward
15.7
vs History
6
vs Industry
11
Median 3Y
16.4
Median 5Y
12.9
Industry
12.2
vs History
49
vs Industry
39
Median 3Y
14.6
Median 5Y
13.4
Industry
16.3
vs History
55
vs Industry
45
Median 3Y
2.3
Median 5Y
2.4
Industry
2.2
vs History
47
vs Industry
20
Median 3Y
3.3
Median 5Y
3.3
Industry
1.2
Forward
3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3
vs History
15
vs Industry
18
Median 3Y
12.4
Median 5Y
12.4
Industry
9.5
Forward
9.9
vs History
15
vs Industry
16
Median 3Y
16.5
Median 5Y
16.5
Industry
12.5
Forward
11.8
vs History
6
vs Industry
8
Median 3Y
15.5
Median 5Y
13.4
Industry
11.5
vs History
6
vs Industry
0
Median 3Y
20.2
Median 5Y
15.4
Industry
13.6
vs History
80
vs Industry
40
Median 3Y
2.2
Median 5Y
2.2
Industry
1.6

Multiples Across Competitors

FNTL Competitors Multiples
Fintel PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Fintel PLC
LSE:FNTL
230.3m GBP 2.9 39 16.7 26.3
UK
Relx PLC
LSE:REL
69.4B GBP 7.4 35.9 20.7 26.4
CA
Thomson Reuters Corp
TSX:TRI
108B CAD 10.7 35.3 26.5 36.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.3 35.7 26.4 39.5
US
Verisk Analytics Inc
NASDAQ:VRSK
41B USD 14.2 42.8 27.7 34.5
IE
Experian PLC
LSE:EXPN
30.7B GBP 5.5 34 188 264.7
NL
Wolters Kluwer NV
AEX:WKL
33.7B EUR 5.7 31.3 19 25.3
US
CoStar Group Inc
NASDAQ:CSGP
31.7B USD 11.6 228.5 184.8 5 960
US
Equifax Inc
NYSE:EFX
27.3B USD 4.8 45.2 17.8 28.9
US
Leidos Holdings Inc
NYSE:LDOS
18.6B USD 1.1 14.8 10.3 12
CH
SGS SA
SIX:SGSN
14.1B CHF 2.1 24.3 11.6 17.7
P/S Multiple
Revenue Growth P/S to Growth
UK
Fintel PLC
LSE:FNTL
Average P/S: 6.8
2.9
8%
0.4
UK
Relx PLC
LSE:REL
7.4
8%
0.9
CA
Thomson Reuters Corp
TSX:TRI
10.7
7%
1.5
UK
I
IHS Markit Ltd
F:0M3
9.3
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
14.2
8%
1.8
IE
Experian PLC
LSE:EXPN
5.5
8%
0.7
NL
Wolters Kluwer NV
AEX:WKL
5.7
6%
1
US
CoStar Group Inc
NASDAQ:CSGP
11.6
14%
0.8
US
Equifax Inc
NYSE:EFX
4.8
10%
0.5
US
Leidos Holdings Inc
NYSE:LDOS
1.1
4%
0.3
CH
SGS SA
SIX:SGSN
2.1
6%
0.3
P/E Multiple
Earnings Growth PEG
UK
Fintel PLC
LSE:FNTL
Average P/E: 51.5
39
49%
0.8
UK
Relx PLC
LSE:REL
35.9
17%
2.1
CA
Thomson Reuters Corp
TSX:TRI
35.3
1%
35.3
UK
I
IHS Markit Ltd
F:0M3
35.7
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
42.8
10%
4.3
IE
Experian PLC
LSE:EXPN
34
15%
2.3
NL
Wolters Kluwer NV
AEX:WKL
31.3
11%
2.8
US
CoStar Group Inc
NASDAQ:CSGP
228.5
91%
2.5
US
Equifax Inc
NYSE:EFX
45.2
37%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
14.8
9%
1.6
CH
SGS SA
SIX:SGSN
24.3
16%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Fintel PLC
LSE:FNTL
Average EV/EBITDA: 50
16.7
28%
0.6
UK
Relx PLC
LSE:REL
20.7
10%
2.1
CA
Thomson Reuters Corp
TSX:TRI
26.5
7%
3.8
UK
I
IHS Markit Ltd
F:0M3
26.4
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
27.7
9%
3.1
IE
Experian PLC
LSE:EXPN
188
10%
18.8
NL
Wolters Kluwer NV
AEX:WKL
19
7%
2.7
US
CoStar Group Inc
NASDAQ:CSGP
184.8
88%
2.1
US
Equifax Inc
NYSE:EFX
17.8
16%
1.1
US
Leidos Holdings Inc
NYSE:LDOS
10.3
5%
2.1
CH
SGS SA
SIX:SGSN
11.6
11%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Fintel PLC
LSE:FNTL
Average EV/EBIT: 588.4
26.3
N/A N/A
UK
Relx PLC
LSE:REL
26.4
13%
2
CA
Thomson Reuters Corp
TSX:TRI
36.8
10%
3.7
UK
I
IHS Markit Ltd
F:0M3
39.5
N/A N/A
US
Verisk Analytics Inc
NASDAQ:VRSK
34.5
10%
3.4
IE
Experian PLC
LSE:EXPN
264.7
14%
18.9
NL
Wolters Kluwer NV
AEX:WKL
25.3
9%
2.8
US
CoStar Group Inc
NASDAQ:CSGP
5 960
478%
12.5
US
Equifax Inc
NYSE:EFX
28.9
25%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
12
6%
2
CH
SGS SA
SIX:SGSN
17.7
14%
1.3