Keystone Law Group PLC
LSE:KEYS

Watchlist Manager
Keystone Law Group PLC Logo
Keystone Law Group PLC
LSE:KEYS
Watchlist
Price: 583 GBX -1.19% Market Closed
Market Cap: £184.9m

Relative Value

The Relative Value of one KEYS stock under the Base Case scenario is 85.44 GBX. Compared to the current market price of 583 GBX, Keystone Law Group PLC is Overvalued by 85%.

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.

KEYS Relative Value
Base Case
85.44 GBX
Overvaluation 85%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KEYS Competitors Multiples
Keystone Law Group 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
Keystone Law Group PLC
LSE:KEYS
184.9m GBP 1.8 19.1 14.9 15.8
UK
Relx PLC
LSE:REL
42.3B GBP 4.4 20.5 12.8 16.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
CA
Thomson Reuters Corp
TSX:TRI
51.3B CAD 4.9 24.6 12.1 17.4
IE
Experian PLC
LSE:EXPN
23.8B GBP 4.3 25.2 13.2 18.6
US
Verisk Analytics Inc
NASDAQ:VRSK
25B USD 8.2 27.6 15.5 19.2
US
Equifax Inc
NYSE:EFX
24.1B USD 4.1 36.7 14.7 23.5
CH
SGS SA
SIX:SGSN
18.1B CHF 2.6 27.1 13.4 19.7
US
Leidos Holdings Inc
NYSE:LDOS
21.9B USD 1.3 15.2 10.7 12.1
US
CoStar Group Inc
NASDAQ:CSGP
21.2B USD 7 1 047.4 145 -250.6
NL
Wolters Kluwer NV
AEX:WKL
14.7B EUR 2.6 13.8 9.3 12.2
P/E Multiple
Earnings Growth PEG
UK
Keystone Law Group PLC
LSE:KEYS
Average P/E: 117.6
19.1
8%
2.4
UK
Relx PLC
LSE:REL
20.5
17%
1.2
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
24.6
18%
1.4
IE
Experian PLC
LSE:EXPN
25.2
21%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
27.6
14%
2
US
Equifax Inc
NYSE:EFX
36.7
28%
1.3
CH
SGS SA
SIX:SGSN
27.1
15%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
15.2
6%
2.5
US
CoStar Group Inc
NASDAQ:CSGP
1 047.4
79%
13.3
NL
Wolters Kluwer NV
AEX:WKL
13.8
11%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Keystone Law Group PLC
LSE:KEYS
Average EV/EBITDA: 26.2
14.9
9%
1.7
UK
Relx PLC
LSE:REL
12.8
N/A N/A
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
12.1
9%
1.3
IE
Experian PLC
LSE:EXPN
13.2
10%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
15.5
11%
1.4
US
Equifax Inc
NYSE:EFX
14.7
12%
1.2
CH
SGS SA
SIX:SGSN
13.4
11%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
10.7
3%
3.6
US
CoStar Group Inc
NASDAQ:CSGP
145
92%
1.6
NL
Wolters Kluwer NV
AEX:WKL
9.3
7%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Keystone Law Group PLC
LSE:KEYS
Average EV/EBIT: 19.5
15.8
8%
2
UK
Relx PLC
LSE:REL
16.1
14%
1.1
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
17.4
N/A N/A
IE
Experian PLC
LSE:EXPN
18.6
14%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
19.2
14%
1.4
US
Equifax Inc
NYSE:EFX
23.5
18%
1.3
CH
SGS SA
SIX:SGSN
19.7
15%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.1
4%
3
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -250.6
403%
N/A
NL
Wolters Kluwer NV
AEX:WKL
12.2
9%
1.4