RWS Holdings PLC
LSE:RWS

Watchlist Manager
RWS Holdings PLC Logo
RWS Holdings PLC
LSE:RWS
Watchlist
Price: 66.044 GBX 2.87%
Market Cap: 244.2m GBX

Relative Value

The Relative Value of one RWS stock under the Base Case scenario is 298.252 GBX. Compared to the current market price of 66.044 GBX, RWS Holdings PLC is Undervalued by 78%.

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.

RWS Relative Value
Base Case
298.252 GBX
Undervaluation 78%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
66
Median 3Y
1.2
Median 5Y
1.8
Industry
1.3
Forward
0.3
vs History
79
vs Industry
57
Median 3Y
14.1
Median 5Y
23.4
Industry
18.4
Forward
3.3
vs History
98
vs Industry
62
Median 3Y
8.3
Median 5Y
10.7
Industry
12.5
vs History
98
vs Industry
44
Median 3Y
15.9
Median 5Y
21.7
Industry
16.8
vs History
98
vs Industry
86
Median 3Y
0.9
Median 5Y
1.3
Industry
2.2
vs History
98
vs Industry
61
Median 3Y
1.2
Median 5Y
1.8
Industry
1.3
Forward
0.4
vs History
98
vs Industry
65
Median 3Y
2.6
Median 5Y
3.9
Industry
3.1
vs History
98
vs Industry
63
Median 3Y
9
Median 5Y
13.1
Industry
9.6
Forward
1.8
vs History
79
vs Industry
54
Median 3Y
10.5
Median 5Y
16.5
Industry
12.6
Forward
3.1
vs History
98
vs Industry
56
Median 3Y
8.6
Median 5Y
10.5
Industry
11.8
vs History
98
vs Industry
30
Median 3Y
13.8
Median 5Y
17.3
Industry
14.2
vs History
98
vs Industry
80
Median 3Y
0.8
Median 5Y
1.2
Industry
1.6

Multiples Across Competitors

RWS Competitors Multiples
RWS Holdings PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
RWS Holdings PLC
LSE:RWS
243.5m GBP 0.3 5.1 2 4.2
UK
Relx PLC
LSE:REL
74.3B GBP 7.9 38.5 22 28.2
CA
Thomson Reuters Corp
TSX:TRI
113.5B CAD 11.3 37.2 27.9 38.8
IE
Experian PLC
LSE:EXPN
33.1B GBP 6.1 37.5 189.6 266.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.3 35.7 26.4 39.4
NL
Wolters Kluwer NV
AEX:WKL
35.7B EUR 6.1 33.3 20.1 26.7
US
Verisk Analytics Inc
NASDAQ:VRSK
40.5B USD 14 42.2 27.4 34.1
US
CoStar Group Inc
NASDAQ:CSGP
34.1B USD 12.5 245.7 200.5 6 468
US
Equifax Inc
NYSE:EFX
31.9B USD 5.6 52.2 20.7 34.3
US
Leidos Holdings Inc
NYSE:LDOS
19.1B USD 1.1 15.2 10.5 12.2
CH
SGS SA
SIX:SGSN
15.1B CHF 2.2 25.9 12.3 18.7
P/E Multiple
Earnings Growth PEG
UK
RWS Holdings PLC
LSE:RWS
Average P/E: 51.7
5.1
24%
0.2
UK
Relx PLC
LSE:REL
38.5
16%
2.4
CA
Thomson Reuters Corp
TSX:TRI
37.2
1%
37.2
IE
Experian PLC
LSE:EXPN
37.5
15%
2.5
UK
I
IHS Markit Ltd
F:0M3
35.7
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
33.3
10%
3.3
US
Verisk Analytics Inc
NASDAQ:VRSK
42.2
10%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
245.7
79%
3.1
US
Equifax Inc
NYSE:EFX
52.2
36%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
15.2
9%
1.7
CH
SGS SA
SIX:SGSN
25.9
15%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
RWS Holdings PLC
LSE:RWS
Average EV/EBITDA: 50.9
2
7%
0.3
UK
Relx PLC
LSE:REL
22
10%
2.2
CA
Thomson Reuters Corp
TSX:TRI
27.9
7%
4
IE
Experian PLC
LSE:EXPN
189.6
10%
19
UK
I
IHS Markit Ltd
F:0M3
26.4
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
20.1
7%
2.9
US
Verisk Analytics Inc
NASDAQ:VRSK
27.4
9%
3
US
CoStar Group Inc
NASDAQ:CSGP
200.5
88%
2.3
US
Equifax Inc
NYSE:EFX
20.7
16%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
10.5
5%
2.1
CH
SGS SA
SIX:SGSN
12.3
11%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
RWS Holdings PLC
LSE:RWS
Average EV/EBIT: 633.8
4.2
20%
0.2
UK
Relx PLC
LSE:REL
28.2
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
38.8
10%
3.9
IE
Experian PLC
LSE:EXPN
266.9
14%
19.1
UK
I
IHS Markit Ltd
F:0M3
39.4
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
26.7
9%
3
US
Verisk Analytics Inc
NASDAQ:VRSK
34.1
10%
3.4
US
CoStar Group Inc
NASDAQ:CSGP
6 468
478%
13.5
US
Equifax Inc
NYSE:EFX
34.3
25%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
12.2
6%
2
CH
SGS SA
SIX:SGSN
18.7
14%
1.3