Elixirr International PLC
LSE:ELIX

Watchlist Manager
Elixirr International PLC Logo
Elixirr International PLC
LSE:ELIX
Watchlist
Price: 690 GBX -0.58% Market Closed
Market Cap: £332.5m

Relative Value

The Relative Value of one ELIX stock under the Base Case scenario is 147.76 GBX. Compared to the current market price of 690 GBX, Elixirr International PLC is Overvalued by 79%.

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.

ELIX Relative Value
Base Case
147.76 GBX
Overvaluation 79%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ELIX Competitors Multiples
Elixirr International 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
Elixirr International PLC
LSE:ELIX
327m GBP 2.6 18 10.1 11.7
UK
Relx PLC
LSE:REL
48.4B GBP 5.1 23.5 14.7 18.4
CA
Thomson Reuters Corp
TSX:TRI
68.4B CAD 6.7 33.3 16.5 23.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
IE
Experian PLC
LSE:EXPN
25.3B GBP 4.3 25 13.8 19.5
US
Verisk Analytics Inc
NASDAQ:VRSK
29.5B USD 9.5 32.3 18 22.4
US
Equifax Inc
NYSE:EFX
24.2B USD 4 36.8 15.5 25.3
CH
SGS SA
SIX:SGSN
17.5B CHF 2.5 26.5 13.1 19.3
US
Leidos Holdings Inc
NYSE:LDOS
22.4B USD 1.3 15.5 10.8 12.3
US
CoStar Group Inc
NASDAQ:CSGP
20.2B USD 6.2 2 881.7 102.3 -271.4
NL
Wolters Kluwer NV
AEX:WKL
15.6B EUR 2.5 11.8 9.4 12.3
P/E Multiple
Earnings Growth PEG
UK
Elixirr International PLC
LSE:ELIX
Average P/E: 285.5
18
28%
0.6
UK
Relx PLC
LSE:REL
23.5
17%
1.4
CA
Thomson Reuters Corp
TSX:TRI
33.3
21%
1.6
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
25
21%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
32.3
15%
2.2
US
Equifax Inc
NYSE:EFX
36.8
32%
1.2
CH
SGS SA
SIX:SGSN
26.5
12%
2.2
US
Leidos Holdings Inc
NYSE:LDOS
15.5
7%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
2 881.7
418%
6.9
NL
Wolters Kluwer NV
AEX:WKL
11.8
8%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Elixirr International PLC
LSE:ELIX
Average EV/EBITDA: 22.8
10.1
28%
0.4
UK
Relx PLC
LSE:REL
14.7
9%
1.6
CA
Thomson Reuters Corp
TSX:TRI
16.5
9%
1.8
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
IE
Experian PLC
LSE:EXPN
13.8
10%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
18
8%
2.3
US
Equifax Inc
NYSE:EFX
15.5
14%
1.1
CH
SGS SA
SIX:SGSN
13.1
10%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
10.8
3%
3.6
US
CoStar Group Inc
NASDAQ:CSGP
102.3
91%
1.1
NL
Wolters Kluwer NV
AEX:WKL
9.4
6%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Elixirr International PLC
LSE:ELIX
Average EV/EBIT: 20.5
11.7
28%
0.4
UK
Relx PLC
LSE:REL
18.4
12%
1.5
CA
Thomson Reuters Corp
TSX:TRI
23.7
13%
1.8
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
IE
Experian PLC
LSE:EXPN
19.5
14%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
22.4
10%
2.2
US
Equifax Inc
NYSE:EFX
25.3
22%
1.1
CH
SGS SA
SIX:SGSN
19.3
13%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
12.3
5%
2.5
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -271.4 N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
12.3
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett