US · RELX
RELX Plc
- Sector
- Communication Services · Publishing
- Headquarters
- London WC2N 5JR
- Website
- relx.com
Price · as of 2025-12-31
$36.35
Market cap 62.98B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $64.00 | +76.07% |
| Intrinsic Value(DCF) | $18.56 | -48.94% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $11.10 | -69.46% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $6.04 | $35.48 | $0.50 | $0.00 | $1.20 |
| 2012 | $8.06 | $437.70 | $312.79 | $0.00 | $57.30 |
| 2013 | $11.86 | $38.37 | $139.88 | $0.00 | $4.60 |
| 2014 | $12.98 | $38.72 | $54.59 | $0.00 | $2.30 |
| 2015 | $14.52 | $39.64 | $2.00 | $0.00 | $7.30 |
| 2016 | $15.53 | $42.12 | $4.80 | $0.00 | $17.20 |
| 2017 | $17.69 | $41.81 | $5.27 | $0.00 | $15.90 |
| 2018 | $18.48 | $40.98 | $3.18 | $0.00 | $9.50 |
| 2019 | $21.30 | $42.50 | $2.48 | $0.00 | $13.40 |
| 2020 | $21.98 | $40.48 | $0.99 | $0.00 | $0.00 |
| 2021 | $25.30 | $43.90 | $2.14 | $0.00 | $10.10 |
| 2022 | $28.47 | $49.01 | $4.52 | $0.00 | $28.90 |
| 2023 | $42.36 | $51.44 | $10.76 | $0.00 | $18.80 |
| 2024 | $47.35 | $53.08 | $17.40 | $0.00 | $15.20 |
| 2025 | $34.68 | $47.78 | $14.56 | $0.00 | $11.10 |
AI valuation
Our deep-learning model estimates RELX Plc's (RELX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $64.00
- Current price
- $36.35
- AI upside
- +76.07%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$18.56
-48.94% upside
Graham-Dodd
—
— upside
Graham Formula
$11.10
-69.46% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RELX | RELX Plc | $36.35 | 62.98B | +31% | -49% | — | -69% | 23.51 | 20.10 | 5.06 | 14.71 | 345.93 | -5.51 | 63.70% | 31.11% | 21.53% | 69.14% | 22.66% | 13.53% | 3.10 | 10.01 | 0.49 | 0.43 | 1.93 | 680.00% | -57.00% | 790.00% | 5.88% | 0.47 | 28.70% | 2.43% | 57.20% | 5.68% | 18.74 | 19.58 | 5.83 | 3.35 |
| AMX | América Móvil, S.A.B. de … | $26.02 | 78.36B | +16% | -55% | -91% | -47% | 18.48 | 3.96 | 1.62 | 6.53 | 7.43 | 21.93 | 42.94% | 21.00% | 8.78% | 21.23% | 9.98% | 4.32% | 2.53 | 2.54 | 0.74 | 0.56 | 2.49 | 24865.00% | 182.00% | -442.00% | 8.40% | 0.46 | 10.44% | 2.17% | 40.00% | 2.95% | 12.48 | 19.22 | 2.62 | 1.81 |
| BIDU | Baidu, Inc. | $124.44 | 42.33B | -59% | -42% | -39% | -93% | 74.94 | 1.57 | 3.24 | 21.24 | — | 1.91 | 43.88% | -4.51% | 4.33% | 2.11% | -2.04% | 1.27% | 0.36 | -2.15 | 1.76 | 1.49 | 3.84 | -8216.00% | -304.00% | -12300.00% | -0.72% | -0.03 | -1.30% | 0.00% | 0.00% | 0.00% | -68.80 | -132.97 | 3.10 | 2.00 |
| CMCSA | Comcast Corporation | $30.96 | 112.81B | +90% | -46% | -46% | +43% | 5.60 | 1.16 | 0.91 | 4.59 | 18.56 | -2.41 | 60.07% | 16.71% | 16.01% | 21.92% | 8.41% | 7.42% | 1.14 | 4.69 | 0.88 | 0.70 | 2.18 | 3019.00% | -2.00% | 4132.00% | 19.54% | 1.00 | 11.67% | 4.37% | 24.50% | 10.75% | 10.30 | 9.73 | 1.72 | 1.41 |
| DASH | DoorDash, Inc. | $176.47 | 76.66B | -24% | +503% | -88% | -57% | 80.83 | 7.51 | 5.49 | 43.56 | 12.74 | 33.42 | 50.88% | 5.27% | 6.82% | 10.45% | 12.77% | 5.73% | 0.37 | — | 1.41 | 1.08 | -0.37 | 63448.00% | 2793.00% | 2064.00% | 2.89% | 0.40 | 38.56% | 0.00% | 0.00% | 0.00% | 101.77 | 33.85 | 5.36 | 5.37 |
| NYT | The New York Times Compan… | $79.79 | 12.99B | -21% | -48% | -87% | -55% | 38.14 | 6.43 | 4.64 | 23.27 | 210.99 | 9.35 | 47.80% | 15.95% | 12.18% | 17.34% | 24.47% | 11.78% | 0.00 | — | 1.54 | 1.40 | -0.48 | 1808.00% | 924.00% | 4436.00% | 4.20% | 0.88 | 39.21% | 0.84% | 32.10% | 1.63% | 27.69 | 22.67 | 4.42 | 11.01 |
| PSO | Pearson plc | $12.90 | 8.2B | +200% | -60% | -91% | -66% | 19.02 | 1.71 | 1.78 | 7.38 | — | 9.77 | 52.00% | 14.23% | 9.37% | 8.53% | 7.20% | 4.91% | 0.52 | 7.17 | 2.00 | 1.23 | 1.48 | -2063.00% | -150.00% | 2853.00% | 10.37% | 0.58 | 12.71% | 2.51% | 47.80% | 9.17% | 15.65 | 12.05 | 2.23 | 2.49 |
| WBD | Warner Bros. Discovery, I… | $28.17 | 69.86B | +71% | -55% | -68% | -89% | 94.18 | 1.96 | 1.89 | 9.45 | — | -3.97 | 44.00% | 1.98% | 6.78% | 2.14% | 1.48% | 0.73% | 0.00 | 0.35 | 1.06 | 0.79 | -0.63 | -10628.00% | -515.00% | -3025.00% | 4.38% | 0.35 | 6.19% | 0.00% | 0.00% | 54.75% | 89.58 | 21.41 | 1.77 | 0.92 |
| WLY | John Wiley & Sons, Inc. | $31.02 | 1.66B | +57% | -29% | — | — | 26.55 | 2.97 | 1.33 | 8.87 | — | -2.32 | 71.20% | 13.20% | 5.02% | 11.28% | 8.39% | 3.11% | 1.20 | 4.21 | 0.54 | 0.38 | 2.37 | -14192.00% | -1043.00% | 3328.00% | 6.31% | 0.25 | 9.08% | 3.41% | 90.40% | 6.11% | 13.77 | 21.60 | 1.82 | 2.24 |
About RELX Plc
RELX PLC provides information-based analytics and decision tools for professional and business customers in North America, Europe, and internationally. It operates through four segments: Risk; Scientific, Technical & Medical; Legal; and Exhibitions. The Risk segment offers information-based analytics and decision tools that combine public and industry specific content with technology and algorithms to assist clients in evaluating and predicting risk. The Scientific, Technical & Medical segment provides information and analytics that help institutions and professionals to progress in science and advance healthcare. The Legal segment provides legal, regulatory, and business information and analytics that help customers in decision-making, as well as increases the productivity. The Exhibitions segment is involved in the events business that combines face-to-face with data and digital tools to help customers learn about markets, source products, and complete transactions. The company was formerly known as Reed Elsevier PLC and changed its name to RELX PLC in July 2015. The company was incorporated in 1903 and is headquartered in London, the United Kingdom.
- CEO
- Erik Engstrom
- Employees
- 34.58K
- Beta
- 0.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($18.56 ÷ $36.35) − 1 = -48.94% (DCF, example).