Inspired PLC
LSE:INSE

Watchlist Manager
Inspired PLC Logo
Inspired PLC
LSE:INSE
Watchlist
Price: 6.58 GBX -21.1%
Market Cap: £117.8m

Relative Value

The Relative Value of one INSE stock under the Base Case scenario is 4.54 GBX. Compared to the current market price of 6.58 GBX, Inspired PLC is Overvalued by 31%.

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.

INSE Relative Value
Base Case
4.54 GBX
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

INSE Competitors Multiples
Inspired 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
Inspired PLC
LSE:INSE
117.8m GBP 1.3 12.2 8.1 11.7
US
Cintas Corp
NASDAQ:CTAS
77.7B USD 7.2 41.1 26.7 32.1
US
Copart Inc
NASDAQ:CPRT
33B USD 7.2 21.2 14.6 16.5
AU
Brambles Ltd
ASX:BXB
30.2B AUD 3.1 22.3 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.2B CAD 4.1 48.7 16.8 27.8
US
RB Global Inc
F:J1F
15.8B EUR 4.1 49.2 17 28.1
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 44.5 8.5 15
US
Aurora Innovation Inc
NASDAQ:AUR
7.9B USD 2 642.5 -9.7 -7.7 -7.4
FR
Elis SA
PAR:ELIS
5.9B EUR 1.2 16.2 5.3 13.8
US
VSE Corp
NASDAQ:VSEC
5.7B USD 5.1 509.6 48.6 70
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
UK
Inspired PLC
LSE:INSE
Average P/S: 243.6
1.3
13%
0.1
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.2
5%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.1
10%
0.4
US
RB Global Inc
F:J1F
4.1
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 642.5
513%
5.2
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
US
VSE Corp
NASDAQ:VSEC
5.1
18%
0.3
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
UK
Inspired PLC
LSE:INSE
Average P/E: 78.5
12.2
32%
0.4
US
Cintas Corp
NASDAQ:CTAS
41.1
11%
3.7
US
Copart Inc
NASDAQ:CPRT
21.2
5%
4.2
AU
Brambles Ltd
ASX:BXB
22.3
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.7
48%
1
US
RB Global Inc
F:J1F
49.2
48%
1
FR
Spie SA
PAR:SPIE
44.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.7 N/A N/A
FR
Elis SA
PAR:ELIS
16.2
15%
1.1
US
VSE Corp
NASDAQ:VSEC
509.6
108%
4.7
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Inspired PLC
LSE:INSE
Average EV/EBITDA: 17.5
8.1
20%
0.4
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
14.6
5%
2.9
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.8
17%
1
US
RB Global Inc
F:J1F
17
17%
1
FR
Spie SA
PAR:SPIE
8.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
7%
0.8
US
VSE Corp
NASDAQ:VSEC
48.6
39%
1.2
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Inspired PLC
LSE:INSE
Average EV/EBIT: 24.8
11.7
27%
0.4
US
Cintas Corp
NASDAQ:CTAS
32.1
10%
3.2
US
Copart Inc
NASDAQ:CPRT
16.5
5%
3.3
AU
Brambles Ltd
ASX:BXB
16.5
10%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8
24%
1.2
US
RB Global Inc
F:J1F
28.1
24%
1.2
FR
Spie SA
PAR:SPIE
15
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.4 N/A N/A
FR
Elis SA
PAR:ELIS
13.8
13%
1.1
US
VSE Corp
NASDAQ:VSEC
70
26%
2.7
US
I
IAA Inc
F:3NI
16.1
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