Diverger Ltd
ASX:DVR

Watchlist Manager
Diverger Ltd Logo
Diverger Ltd
ASX:DVR
Watchlist
Price: 1.245 AUD Market Closed
Market Cap: 49.5m AUD

Relative Value

There is not enough data to reliably calculate the relative value of DVR.

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.

DVR Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
88
Median 3Y
0.4
Median 5Y
0.4
Industry
3.3
Forward
1.2
vs History
0
vs Industry
5
Median 3Y
90.3
Median 5Y
14.6
Industry
15.5
Forward
0.1
vs History
9
vs Industry
30
Median 3Y
8.8
Median 5Y
8.4
Industry
10.3
vs History
12
vs Industry
28
Median 3Y
10.9
Median 5Y
10.9
Industry
12.2
vs History
0
vs Industry
37
Median 3Y
1.3
Median 5Y
1
Industry
1.3
vs History
6
vs Industry
81
Median 3Y
0.4
Median 5Y
0.4
Industry
5
Forward
1.3
vs History
6
vs Industry
74
Median 3Y
1.4
Median 5Y
1.4
Industry
7.4
vs History
0
vs Industry
20
Median 3Y
28.7
Median 5Y
7.7
Industry
14.3
Forward
4.8
vs History
0
vs Industry
16
Median 3Y
28.7
Median 5Y
7.7
Industry
14.9
vs History
11
vs Industry
33
Median 3Y
9.3
Median 5Y
9.2
Industry
12.5
vs History
14
vs Industry
31
Median 3Y
10.2
Median 5Y
10.2
Industry
13.4
vs History
0
vs Industry
40
Median 3Y
0.9
Median 5Y
0.7
Industry
1

Multiples Across Competitors

DVR Competitors Multiples
Diverger 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
Diverger Ltd
ASX:DVR
49.5m AUD 0.4 90.3 28.7 28.7
US
Blackstone Inc
NYSE:BX
189.4B USD 14.4 70 30.2 30.3
US
BlackRock Inc
NYSE:BLK
168.8B USD 7.4 27.7 20 22.5
US
KKR & Co Inc
NYSE:KKR
119.1B USD 6.6 52.7 374 374
CA
Brookfield Corp
NYSE:BN
106.1B USD 1.4 127.6 11.7 17.8
ZA
Ninety One Ltd
JSE:NY1
87.8B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
86.7B USD 24.6 43.3 46.4 47.2
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120.1B CAD 24.6 43.3 46.4 47.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.8B EUR 24.1 42.4 45.5 46.2
US
Bank of New York Mellon Corp
NYSE:BK
83.7B USD 4.2 16.7 78.3 0
LU
Reinet Investments SCA
JSE:RNI
81.2B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Diverger Ltd
ASX:DVR
Average EV/EBITDA: 75.7
28.7
N/A N/A
US
Blackstone Inc
NYSE:BX
30.2
18%
1.7
US
BlackRock Inc
NYSE:BLK
20
19%
1.1
US
KKR & Co Inc
NYSE:KKR
374
126%
3
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
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
45.5
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
78.3
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
AU
Diverger Ltd
ASX:DVR
Average EV/EBIT: 76.7
28.7
N/A N/A
US
Blackstone Inc
NYSE:BX
30.3
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.5
18%
1.2
US
KKR & Co Inc
NYSE:KKR
374
108%
3.5
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
47.2
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.1
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46.2
237%
0.2
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