C

Credit Bureau Asia Ltd
SGX:TCU

Watchlist Manager
Credit Bureau Asia Ltd
SGX:TCU
Watchlist
Price: 1.27 SGD 3.25% Market Closed
Market Cap: 292.6m SGD

Relative Value

The Relative Value of one TCU stock under the Base Case scenario is 1.25 SGD. Compared to the current market price of 1.27 SGD, Credit Bureau Asia Ltd is Overvalued by 1%.

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
1.25 SGD
Overvaluation 1%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
54
vs Industry
15
Median 3Y
4.5
Median 5Y
4.8
Industry
1.3
Forward
4.3
vs History
54
vs Industry
22
Median 3Y
24.9
Median 5Y
27.1
Industry
18.4
Forward
23.3
vs History
61
vs Industry
46
Median 3Y
9.3
Median 5Y
9.8
Industry
12.8
vs History
72
vs Industry
43
Median 3Y
11.3
Median 5Y
12.5
Industry
17
vs History
35
vs Industry
13
Median 3Y
4.6
Median 5Y
4.8
Industry
2.5
vs History
54
vs Industry
17
Median 3Y
3.5
Median 5Y
3.7
Industry
1.4
Forward
3.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
66
vs Industry
49
Median 3Y
6.5
Median 5Y
6.7
Industry
9.7
Forward
6.1
vs History
69
vs Industry
52
Median 3Y
7.6
Median 5Y
8.1
Industry
12.3
Forward
6.9
vs History
54
vs Industry
52
Median 3Y
7.2
Median 5Y
7.7
Industry
11.9
vs History
64
vs Industry
49
Median 3Y
7.7
Median 5Y
8.5
Industry
13.8
vs History
38
vs Industry
6
Median 3Y
5.5
Median 5Y
6.6
Industry
1.7

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
292.4m SGD 4.8 27.2 6.7 7.7
UK
Relx PLC
LSE:REL
55.8B GBP 5.9 29 20.5 21
CA
Thomson Reuters Corp
TSX:TRI
81B CAD 8 33.5 19.5 27.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.6
IE
Experian PLC
LSE:EXPN
31B GBP 5.2 30.4 160.2 226.8
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 33 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27.7B USD 9.1 1 365.3 191 -330.2
US
Equifax Inc
NYSE:EFX
26.9B USD 4.5 40.8 16.1 25.7
NL
Wolters Kluwer NV
AEX:WKL
21B EUR 3.5 18.7 12.4 16.3
US
Leidos Holdings Inc
NYSE:LDOS
23.6B USD 1.4 16.8 11.7 13.4
CH
SGS SA
SIX:SGSN
17.5B CHF 2.5 27.8 20.3 20.3
P/E Multiple
Earnings Growth PEG
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average P/E: 150.8
27.2
10%
2.7
UK
Relx PLC
LSE:REL
29
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
33.5
1%
33.5
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
IE
Experian PLC
LSE:EXPN
30.4
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 365.3
84%
16.3
US
Equifax Inc
NYSE:EFX
40.8
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.7
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.8
10%
1.7
CH
SGS SA
SIX:SGSN
27.8
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average EV/EBITDA: 45.9
6.7
10%
0.7
UK
Relx PLC
LSE:REL
20.5
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.5
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
IE
Experian PLC
LSE:EXPN
160.2
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
191
95%
2
US
Equifax Inc
NYSE:EFX
16.1
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.4
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.7
6%
1.9
CH
SGS SA
SIX:SGSN
20.3
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
C
Credit Bureau Asia Ltd
SGX:TCU
Average EV/EBIT: 42.3
7.7
11%
0.7
UK
Relx PLC
LSE:REL
21
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.6
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.6
N/A N/A
IE
Experian PLC
LSE:EXPN
226.8
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -330.2
406%
N/A
US
Equifax Inc
NYSE:EFX
25.7
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.4
8%
1.7
CH
SGS SA
SIX:SGSN
20.3
13%
1.6