C

Credit Bureau Asia Ltd
SGX:TCU

Watchlist Manager
Credit Bureau Asia Ltd
SGX:TCU
Watchlist
Price: 1.25 SGD -3.1% Market Closed
Market Cap: 288m SGD

Relative Value

The Relative Value of one TCU stock under the Base Case scenario is 1.3 SGD. Compared to the current market price of 1.25 SGD, Credit Bureau Asia Ltd is Undervalued by 4%.

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.

TCU Relative Value
Base Case
1.3 SGD
Undervaluation 4%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
15
Median 3Y
4.5
Median 5Y
4.8
Industry
1.4
Forward
4.3
vs History
42
vs Industry
22
Median 3Y
24.9
Median 5Y
27.2
Industry
18.5
Forward
22.9
vs History
39
vs Industry
46
Median 3Y
9.3
Median 5Y
9.9
Industry
12.8
vs History
57
vs Industry
43
Median 3Y
11.3
Median 5Y
12.5
Industry
16.8
vs History
26
vs Industry
13
Median 3Y
4.6
Median 5Y
4.8
Industry
2.6
vs History
38
vs Industry
17
Median 3Y
3.5
Median 5Y
3.7
Industry
1.4
Forward
3.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.4
vs History
46
vs Industry
49
Median 3Y
6.5
Median 5Y
6.7
Industry
9.9
Forward
6
vs History
58
vs Industry
52
Median 3Y
7.6
Median 5Y
8
Industry
12.3
Forward
6.8
vs History
41
vs Industry
52
Median 3Y
7.2
Median 5Y
7.7
Industry
12.1
vs History
55
vs Industry
49
Median 3Y
7.7
Median 5Y
8.4
Industry
14.1
vs History
34
vs Industry
6
Median 3Y
5.5
Median 5Y
6.7
Industry
1.8

Multiples Across Competitors

TCU Competitors Multiples
Credit Bureau Asia Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Credit Bureau Asia Ltd
SGX:TCU
287.8m SGD 4.8 26.7 6.5 7.6
UK
Relx PLC
LSE:REL
58.2B GBP 6.1 30.2 21.3 21.9
CA
Thomson Reuters Corp
TSX:TRI
79.9B CAD 7.8 32.8 19.1 27
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.3
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.3 31.2 160.6 227.3
US
Verisk Analytics Inc
NASDAQ:VRSK
31.4B USD 10.3 34 19.4 24
US
Equifax Inc
NYSE:EFX
27.5B USD 4.6 41.7 16.4 26.2
US
Leidos Holdings Inc
NYSE:LDOS
25.3B USD 1.5 18 12.4 14.2
NL
Wolters Kluwer NV
AEX:WKL
21.5B EUR 3.5 19.1 12.6 16.6
US
CoStar Group Inc
NASDAQ:CSGP
24.9B USD 8.1 1 224.3 170.6 -294.9
CH
SGS SA
SIX:SGSN
18.5B CHF 2.7 29.5 21.5 21.5
P/E Multiple
Earnings Growth PEG
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average P/E: 138.6
26.7
10%
2.7
UK
Relx PLC
LSE:REL
30.2
14%
2.2
CA
Thomson Reuters Corp
TSX:TRI
32.8
1%
32.8
UK
I
IHS Markit Ltd
F:0M3
36.6
N/A N/A
IE
Experian PLC
LSE:EXPN
31.2
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
34
8%
4.3
US
Equifax Inc
NYSE:EFX
41.7
30%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
18
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
19.1
11%
1.7
US
CoStar Group Inc
NASDAQ:CSGP
1 224.3
83%
14.8
CH
SGS SA
SIX:SGSN
29.5
15%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average EV/EBITDA: 44.3
6.5
10%
0.7
UK
Relx PLC
LSE:REL
21.3
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.1
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
IE
Experian PLC
LSE:EXPN
160.6
10%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
19.4
10%
1.9
US
Equifax Inc
NYSE:EFX
16.4
12%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
12.4
6%
2.1
NL
Wolters Kluwer NV
AEX:WKL
12.6
7%
1.8
US
CoStar Group Inc
NASDAQ:CSGP
170.6
95%
1.8
CH
SGS SA
SIX:SGSN
21.5
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average EV/EBIT: 42.7
7.6
11%
0.7
UK
Relx PLC
LSE:REL
21.9
11%
2
CA
Thomson Reuters Corp
TSX:TRI
27
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.3
N/A N/A
IE
Experian PLC
LSE:EXPN
227.3
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
24
11%
2.2
US
Equifax Inc
NYSE:EFX
26.2
18%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
14.2
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.6
9%
1.8
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -294.9
406%
N/A
CH
SGS SA
SIX:SGSN
21.5
13%
1.7