Australian Ethical Investment Ltd
ASX:AEF

Watchlist Manager
Australian Ethical Investment Ltd Logo
Australian Ethical Investment Ltd
ASX:AEF
Watchlist
Price: 4.9 AUD -1.8% Market Closed
Market Cap: 557.8m AUD

Relative Value

The Relative Value of one AEF stock under the Base Case scenario is hidden AUD. Compared to the current market price of 4.9 AUD, Australian Ethical Investment Ltd 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.

AEF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
26
Median 3Y
5.7
Median 5Y
6.6
Industry
3.3
Forward
4.2
vs History
98
vs Industry
9
Median 3Y
45.3
Median 5Y
57.6
Industry
15.7
Forward
20.2
vs History
93
vs Industry
13
Median 3Y
28.2
Median 5Y
32.4
Industry
10.2
vs History
96
vs Industry
16
Median 3Y
29
Median 5Y
34
Industry
12
vs History
96
vs Industry
2
Median 3Y
18.3
Median 5Y
20.6
Industry
1.4
vs History
90
vs Industry
36
Median 3Y
5.3
Median 5Y
6.3
Industry
5.1
Forward
3.9
vs History
88
vs Industry
39
Median 3Y
6.5
Median 5Y
7.6
Industry
7.4
vs History
98
vs Industry
21
Median 3Y
23.4
Median 5Y
31.7
Industry
14.2
Forward
13.1
vs History
98
vs Industry
18
Median 3Y
23.4
Median 5Y
31.7
Industry
14.9
Forward
13.6
vs History
95
vs Industry
16
Median 3Y
26.4
Median 5Y
30.7
Industry
12.6
vs History
96
vs Industry
16
Median 3Y
26.8
Median 5Y
32.1
Industry
13.4
vs History
98
vs Industry
1
Median 3Y
61
Median 5Y
83.7
Industry
1

Multiples Across Competitors

AEF Competitors Multiples
Australian Ethical Investment Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Australian Ethical Investment Ltd
ASX:AEF
555.8m AUD 4.7 27.5 14.8 14.8
US
Blackstone Inc
NYSE:BX
199.4B USD 15.1 73.7 31.7 31.9
US
BlackRock Inc
NYSE:BLK
180.4B USD 7.5 32.5 22.4 25.4
US
KKR & Co Inc
NYSE:KKR
117.1B USD 6.5 51.8 369.1 369.1
CA
Brookfield Corp
NYSE:BN
106.3B USD 1.4 128 11.7 17.8
ZA
Ninety One Ltd
JSE:NY1
95.4B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
85.1B USD 24.2 42.5 45.6 46.3
US
Bank of New York Mellon Corp
NYSE:BK
83.5B USD 4.2 15.7 79.2 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.4B CAD 24.2 42.5 45.6 46.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
74.1B EUR 24.4 43 46 46.8
LU
Reinet Investments SCA
JSE:RNI
82.2B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Australian Ethical Investment Ltd
ASX:AEF
Average EV/EBITDA: 74
14.8
17%
0.9
US
Blackstone Inc
NYSE:BX
31.7
18%
1.8
US
BlackRock Inc
NYSE:BLK
22.4
19%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.6
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
79.2
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.6
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Australian Ethical Investment Ltd
ASX:AEF
Average EV/EBIT: 74.8
14.8
15%
1
US
Blackstone Inc
NYSE:BX
31.9
22%
1.4
US
BlackRock Inc
NYSE:BLK
25.4
22%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
126%
2.9
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.3
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.3
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46.8
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A