Experian plc logo EXPGY - Experian plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 4
HOLD 2
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 41.8% above fair value
Current Price $37.56
Bear Case $21.19 43.6% downside ($21.19 - $37.56) / $37.56 = -43.6% $1.64 × 13x P/E
Fair Value $26.49 29.5% downside ($26.49 - $37.56) / $37.56 = -29.5% $1.64 × 16x P/E
Bull Case $31.79 15.4% downside ($31.79 - $37.56) / $37.56 = -15.4% $1.64 × 19x P/E

Adjust Assumptions

16.2x
1.64$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 22.9x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $1.64, the base-case value is $26.49 per share.

Warnings

⚠ The company pays out 80% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples