Relx PLC
LSE:REL

Watchlist Manager
Relx PLC Logo
Relx PLC
LSE:REL
Watchlist
Price: 3 737 GBX 0.11% Market Closed
Market Cap: 69B GBX

Relative Value

The Relative Value of one REL stock under the Base Case scenario is 2 343.77 GBX. Compared to the current market price of 3 737 GBX, Relx PLC is Overvalued by 37%.

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.

REL Relative Value
Base Case
2 343.77 GBX
Overvaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
10
Median 3Y
6.1
Median 5Y
5.8
Industry
1.2
Forward
6.6
vs History
11
vs Industry
13
Median 3Y
30.9
Median 5Y
29.1
Industry
18
Forward
27.5
vs History
7
vs Industry
14
Median 3Y
22
Median 5Y
21.1
Industry
12.2
vs History
42
vs Industry
14
Median 3Y
34.3
Median 5Y
28.9
Industry
16.3
vs History
14
vs Industry
3
Median 3Y
16
Median 5Y
15.5
Industry
2.2
vs History
6
vs Industry
7
Median 3Y
6.9
Median 5Y
6.4
Industry
1.2
Forward
7.1
vs History
6
vs Industry
11
Median 3Y
10.7
Median 5Y
10
Industry
3
vs History
6
vs Industry
13
Median 3Y
18.7
Median 5Y
17.5
Industry
9.5
Forward
18.1
vs History
15
vs Industry
15
Median 3Y
25.5
Median 5Y
23.9
Industry
12.5
Forward
21.1
vs History
7
vs Industry
14
Median 3Y
24.8
Median 5Y
24.2
Industry
11.5
vs History
12
vs Industry
12
Median 3Y
30.4
Median 5Y
29.8
Industry
13.6
vs History
4
vs Industry
9
Median 3Y
5.2
Median 5Y
4.6
Industry
1.6

Multiples Across Competitors

REL Competitors Multiples
Relx PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
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 36.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.2 35.4 26.1 39.1
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
US
Jacobs Solutions Inc
F:Z0Y
12.5B EUR 1.2 47.8 11.8 15.7
P/S Multiple
Revenue Growth P/S to Growth
UK
Relx PLC
LSE:REL
Average P/S: 6.7
7.4
8%
0.9
CA
Thomson Reuters Corp
TSX:TRI
10.7
7%
1.5
UK
I
IHS Markit Ltd
F:0M3
9.2
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
US
J
Jacobs Solutions Inc
F:Z0Y
1.2
-11%
N/A
P/E Multiple
Earnings Growth PEG
UK
Relx PLC
LSE:REL
Average P/E: 52.3
35.9
17%
2.1
CA
Thomson Reuters Corp
TSX:TRI
35.3
1%
35.3
UK
I
IHS Markit Ltd
F:0M3
35.4
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
US
J
Jacobs Solutions Inc
F:Z0Y
47.8
15%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Relx PLC
LSE:REL
Average EV/EBITDA: 49.5
20.7
10%
2.1
CA
Thomson Reuters Corp
TSX:TRI
26.5
7%
3.8
UK
I
IHS Markit Ltd
F:0M3
26.1
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
US
J
Jacobs Solutions Inc
F:Z0Y
11.8
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Relx PLC
LSE:REL
Average EV/EBIT: 587.4
26.4
13%
2
CA
Thomson Reuters Corp
TSX:TRI
36.9
10%
3.7
UK
I
IHS Markit Ltd
F:0M3
39.1
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
US
J
Jacobs Solutions Inc
F:Z0Y
15.7
4%
3.9