A

Allfunds Group PLC
AEX:ALLFG

Watchlist Manager
Allfunds Group PLC
AEX:ALLFG
Watchlist
Price: 6.775 EUR 1.42% Market Closed
Market Cap: 4.1B EUR

Relative Value

The Relative Value of one ALLFG stock under the Base Case scenario is 3.726 EUR. Compared to the current market price of 6.775 EUR, Allfunds Group PLC is Overvalued by 45%.

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.

ALLFG Relative Value
Base Case
3.726 EUR
Overvaluation 45%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
72
Median 3Y
1.4
Median 5Y
1.2
Industry
3.2
Forward
6.2
vs History
vs Industry
10
Median 3Y
42.9
Median 5Y
-18
Industry
15.2
Forward
15.8
vs History
20
vs Industry
12
Median 3Y
4.2
Median 5Y
-12.4
Industry
10.2
vs History
11
vs Industry
17
Median 3Y
4.8
Median 5Y
-18
Industry
12.7
vs History
3
vs Industry
34
Median 3Y
1.6
Median 5Y
1.5
Industry
1.3
vs History
9
vs Industry
81
Median 3Y
0.5
Median 5Y
0.3
Industry
4.8
Forward
2.5
vs History
20
vs Industry
70
Median 3Y
2
Median 5Y
1.5
Industry
7
vs History
20
vs Industry
60
Median 3Y
3.7
Median 5Y
2.8
Industry
14
Forward
3.8
vs History
20
vs Industry
40
Median 3Y
10.3
Median 5Y
7.8
Industry
14.3
Forward
4.9
vs History
20
vs Industry
37
Median 3Y
1.1
Median 5Y
-7.1
Industry
12.4
vs History
9
vs Industry
45
Median 3Y
-6.2
Median 5Y
-240.6
Industry
13.4
vs History
18
vs Industry
71
Median 3Y
0.4
Median 5Y
0.3
Industry
1

Multiples Across Competitors

ALLFG Competitors Multiples
Allfunds Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Allfunds Group PLC
AEX:ALLFG
4.1B EUR 7.4 -24.5 5.9 16.3
US
Blackstone Inc
NYSE:BX
188.2B USD 14.7 74 30.8 31
US
BlackRock Inc
NYSE:BLK
167.7B USD 8 26.6 20.2 21.6
US
KKR & Co Inc
NYSE:KKR
123.1B USD 7.5 56.1 -903.2 -903.2
CA
Brookfield Corp
NYSE:BN
105.9B USD 1.3 237.5 11.3 16.8
CA
Brookfield Asset Management Inc
NYSE:BAM
91.6B USD 64.6 96.8 127.2 127.7
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
125.2B CAD 64.9 97.4 127.9 128.4
LU
Reinet Investments SCA
JSE:RNI
83.4B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
78.5B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
66.1B USD 3.5 14.6 63.5 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
UK
A
Allfunds Group PLC
AEX:ALLFG
Average P/E: 86.1
Negative Multiple: -24.5
N/A N/A
US
Blackstone Inc
NYSE:BX
74
54%
1.4
US
BlackRock Inc
NYSE:BLK
26.6
12%
2.2
US
KKR & Co Inc
NYSE:KKR
56.1
33%
1.7
CA
Brookfield Corp
NYSE:BN
237.5
167%
1.4
CA
Brookfield Asset Management Inc
NYSE:BAM
96.8
90%
1.1
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
97.4
90%
1.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
14.6
13%
1.1
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
A
Allfunds Group PLC
AEX:ALLFG
Average EV/EBITDA: 55.3
5.9
23%
0.3
US
Blackstone Inc
NYSE:BX
30.8
20%
1.5
US
BlackRock Inc
NYSE:BLK
20.2
3%
6.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.3
N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
127.2
236%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
127.9
236%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.5
N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
A
Allfunds Group PLC
AEX:ALLFG
Average EV/EBIT: 57
16.3
60%
0.3
US
Blackstone Inc
NYSE:BX
31
21%
1.5
US
BlackRock Inc
NYSE:BLK
21.6
4%
5.4
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.8
-27%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
127.7
235%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
128.4
235%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A