Wilmington PLC
LSE:WIL

Watchlist Manager
Wilmington PLC Logo
Wilmington PLC
LSE:WIL
Watchlist
Price: 390 GBX Market Closed
Market Cap: 350.9m GBX
Have any thoughts about
Wilmington PLC?
Write Note

Relative Value

The Relative Value of one WIL stock under the Base Case scenario is 297.5 GBX. Compared to the current market price of 390 GBX, Wilmington PLC is Overvalued by 24%.

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.

WIL Relative Value
Base Case
297.5 GBX
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
24
Median 3Y
2.6
Median 5Y
1.8
Industry
1.3
Forward
3.3
vs History
71
vs Industry
41
Median 3Y
13.5
Median 5Y
14.2
Industry
19.3
Forward
17.4
vs History
0
vs Industry
40
Median 3Y
12.4
Median 5Y
11
Industry
13.5
vs History
33
vs Industry
41
Median 3Y
10.7
Median 5Y
12.4
Industry
18.4
vs History
69
vs Industry
24
Median 3Y
3.5
Median 5Y
3.5
Industry
2.3
vs History
4
vs Industry
25
Median 3Y
2.5
Median 5Y
1.9
Industry
1.3
Forward
2.7
vs History
vs Industry
15
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
4
vs Industry
34
Median 3Y
9.8
Median 5Y
9.2
Industry
10.3
Forward
9.9
vs History
25
vs Industry
32
Median 3Y
13.7
Median 5Y
14.7
Industry
12.7
Forward
12.4
vs History
19
vs Industry
37
Median 3Y
11.8
Median 5Y
11.1
Industry
12.8
vs History
28
vs Industry
38
Median 3Y
12.3
Median 5Y
12.1
Industry
15.4
vs History
0
vs Industry
18
Median 3Y
4
Median 5Y
3.4
Industry
1.7

Multiples Across Competitors

WIL Competitors Multiples
Wilmington 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
Wilmington PLC
LSE:WIL
349.3m GBP 3.6 8.5 11.3 14.5
UK
Relx PLC
LSE:REL
69.4B GBP 7.5 36.7 21 27
CA
Thomson Reuters Corp
TSX:TRI
101.3B CAD 10.1 31.6 26.6 37.6
IE
Experian PLC
LSE:EXPN
35B GBP 6.2 36.6 147.7 208.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 8.5 32.7 24.4 36.4
US
Verisk Analytics Inc
NASDAQ:VRSK
41.1B USD 14.6 44.6 28.7 36.3
NL
Wolters Kluwer NV
AEX:WKL
37.5B EUR 6.5 36.2 21.9 29.1
US
CoStar Group Inc
NASDAQ:CSGP
32.7B USD 12.3 186.4 168.7 842.1
US
Equifax Inc
NYSE:EFX
31.4B USD 5.6 55.9 21.4 35.7
US
Leidos Holdings Inc
NYSE:LDOS
22.1B USD 1.4 18.4 12.1 14.2
US
TransUnion
NYSE:TRU
19.3B USD 4.7 86.2 19.3 34

See Also

Discover More
Back to Top