Reply SpA
MIL:REY

Watchlist Manager
Reply SpA Logo
Reply SpA
MIL:REY
Watchlist
Price: 149.4 EUR Market Closed
Market Cap: 5.6B EUR

Relative Value

The Relative Value of one REY stock under the Base Case scenario is hidden EUR. Compared to the current market price of 149.4 EUR, Reply SpA is hidden .

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.

REY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
42
Median 3Y
2.3
Median 5Y
2.4
Industry
2.3
Forward
2.2
vs History
49
vs Industry
21
Median 3Y
25.4
Median 5Y
26.4
Industry
22.1
Forward
21.4
vs History
85
vs Industry
25
Median 3Y
19.1
Median 5Y
18.9
Industry
16.7
vs History
65
vs Industry
18
Median 3Y
24.8
Median 5Y
24
Industry
20.9
vs History
66
vs Industry
25
Median 3Y
4.4
Median 5Y
4.6
Industry
2.8
vs History
58
vs Industry
42
Median 3Y
2.2
Median 5Y
2.3
Industry
2.3
Forward
2
vs History
58
vs Industry
61
Median 3Y
2.2
Median 5Y
2.3
Industry
4.6
vs History
92
vs Industry
28
Median 3Y
12.7
Median 5Y
13.6
Industry
12.2
Forward
11.5
vs History
93
vs Industry
27
Median 3Y
15.9
Median 5Y
16.8
Industry
15.7
Forward
13.9
vs History
87
vs Industry
25
Median 3Y
18
Median 5Y
17.9
Industry
15.1
vs History
84
vs Industry
22
Median 3Y
22.1
Median 5Y
21
Industry
18.1
vs History
63
vs Industry
35
Median 3Y
2.7
Median 5Y
2.9
Industry
2.3

Multiples Across Competitors

REY Competitors Multiples
Reply SpA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Reply SpA
MIL:REY
5.6B EUR 2.4 26.4 11.3 13.9
FR
Atos SE
PAR:ATO
6.7T EUR 695.4 26 853.8 9 227.6 43 261.9
US
International Business Machines Corp
NYSE:IBM
215.3B USD 3.4 39.3 17.5 27.6
IE
Accenture PLC
NYSE:ACN
183.9B USD 2.7 23.9 14.3 17.4
IN
Tata Consultancy Services Ltd
NSE:TCS
12.5T INR 4.9 25.7 17.7 19.2
IN
Infosys Ltd
NSE:INFY
6.1T INR 3.8 23 14.8 16.9
IN
HCL Technologies Ltd
NSE:HCLTECH
4.3T INR 3.7 24.6 15.8 18.9
JP
Fujitsu Ltd
TSE:6702
5.5T JPY 1.5 24.9 12.5 20.1
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
35.7B USD 1.8 15.9 9.6 11.4
US
Gartner Inc
NYSE:IT
32.2B USD 5.1 25.7 23.9 28
JP
NEC Corp
TSE:6701
4.3T JPY 1.3 22.8 10.2 17.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Reply SpA
MIL:REY
Average EV/EBITDA: 852.3
11.3
5%
2.3
FR
Atos SE
PAR:ATO
9 227.6
N/A N/A
US
International Business Machines Corp
NYSE:IBM
17.5
11%
1.6
IE
Accenture PLC
NYSE:ACN
14.3
8%
1.8
IN
Tata Consultancy Services Ltd
NSE:TCS
17.7
9%
2
IN
Infosys Ltd
NSE:INFY
14.8
11%
1.3
IN
HCL Technologies Ltd
NSE:HCLTECH
15.8
10%
1.6
JP
Fujitsu Ltd
TSE:6702
12.5
N/A N/A
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
9.6
8%
1.2
US
Gartner Inc
NYSE:IT
23.9
13%
1.8
JP
NEC Corp
TSE:6701
10.2
10%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Reply SpA
MIL:REY
Average EV/EBIT: 3 950.2
13.9
6%
2.3
FR
Atos SE
PAR:ATO
43 261.9
38%
1 138.5
US
International Business Machines Corp
NYSE:IBM
27.6
13%
2.1
IE
Accenture PLC
NYSE:ACN
17.4
8%
2.2
IN
Tata Consultancy Services Ltd
NSE:TCS
19.2
9%
2.1
IN
Infosys Ltd
NSE:INFY
16.9
13%
1.3
IN
HCL Technologies Ltd
NSE:HCLTECH
18.9
11%
1.7
JP
Fujitsu Ltd
TSE:6702
20.1
N/A N/A
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
11.4
8%
1.4
US
Gartner Inc
NYSE:IT
28
13%
2.2
JP
NEC Corp
TSE:6701
17.2
16%
1.1