C

CVC Capital Partners PLC
AEX:CVC

Watchlist Manager
CVC Capital Partners PLC
AEX:CVC
Watchlist
Price: 14.21 4.26% Market Closed
Market Cap: 15.1B

Relative Value

The Relative Value of one CVC stock under the Base Case scenario is hidden . Compared to the current market price of 14.21 , CVC Capital Partners PLC is hidden .

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.

CVC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
54
vs Industry
12
Median 3Y
8.8
Median 5Y
8.8
Industry
3.2
Forward
8.9
vs History
54
vs Industry
13
Median 3Y
20.7
Median 5Y
20.7
Industry
15.5
Forward
18.5
vs History
50
vs Industry
8
Median 3Y
25
Median 5Y
25
Industry
10.2
vs History
27
vs Industry
11
Median 3Y
35.2
Median 5Y
35.2
Industry
12.2
vs History
81
vs Industry
0
Median 3Y
17.2
Median 5Y
17.2
Industry
1.3
vs History
54
vs Industry
13
Median 3Y
9.4
Median 5Y
9.4
Industry
5
Forward
9.4
vs History
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
54
vs Industry
19
Median 3Y
13.5
Median 5Y
13.5
Industry
14.1
Forward
15.1
vs History
54
vs Industry
15
Median 3Y
15.9
Median 5Y
15.9
Industry
14.8
Forward
16
vs History
50
vs Industry
9
Median 3Y
26.6
Median 5Y
26.6
Industry
12.4
vs History
50
vs Industry
9
Median 3Y
27.5
Median 5Y
27.5
Industry
13.3
vs History
81
vs Industry
7
Median 3Y
4.6
Median 5Y
4.6
Industry
1

Multiples Across Competitors

CVC Competitors Multiples
CVC Capital Partners 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
JE
CVC Capital Partners PLC
AEX:CVC
15.6B 8.8 20.6 13.5 15.9
US
Blackstone Inc
NYSE:BX
184.4B USD 14 68.1 29.4 29.6
US
BlackRock Inc
NYSE:BLK
168.9B USD 7.4 27.7 20 22.5
US
KKR & Co Inc
NYSE:KKR
121.7B USD 6.8 53.9 380.6 380.6
CA
Brookfield Corp
NYSE:BN
102.5B USD 1.4 123.4 11.6 17.6
CA
Brookfield Asset Management Inc
NYSE:BAM
88.1B USD 24.9 44.7 46.4 46.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.3B CAD 24.9 44.7 46.4 46.8
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.7B EUR 24.1 43.4 45 45.3
ZA
Ninety One Ltd
JSE:NY1
84B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
81.6B USD 4.1 16.3 77 0
LU
Reinet Investments SCA
JSE:RNI
77.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JE
C
CVC Capital Partners PLC
AEX:CVC
Average EV/EBITDA: 74.4
13.5
11%
1.2
US
Blackstone Inc
NYSE:BX
29.4
18%
1.6
US
BlackRock Inc
NYSE:BLK
20
19%
1.1
US
KKR & Co Inc
NYSE:KKR
380.6
126%
3
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.4
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.4
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
77
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JE
C
CVC Capital Partners PLC
AEX:CVC
Average EV/EBIT: 75.6
15.9
13%
1.2
US
Blackstone Inc
NYSE:BX
29.6
22%
1.3
US
BlackRock Inc
NYSE:BLK
22.5
18%
1.3
US
KKR & Co Inc
NYSE:KKR
380.6
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.8
240%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.8
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.3
240%
0.2
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
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A