Eildon Capital Ltd
ASX:EDC

Watchlist Manager
Eildon Capital Ltd Logo
Eildon Capital Ltd
ASX:EDC
Watchlist
Price: 0.85 AUD Market Closed
Market Cap: 37.8m AUD

Relative Value

The Relative Value of one EDC stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.85 AUD, Eildon Capital 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.

EDC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

EDC Competitors Multiples
Eildon Capital 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
Eildon Capital Ltd
ASX:EDC
37m AUD 6.1 -6.4 9.6 9.6
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 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.4B CAD 24.2 42.5 32.8 33.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
74.1B EUR 24.4 43 53.5 54.3
LU
Reinet Investments SCA
JSE:RNI
82.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Eildon Capital Ltd
ASX:EDC
Average P/E: 53.7
Negative Multiple: -6.4
N/A N/A
US
Blackstone Inc
NYSE:BX
73.7
53%
1.4
US
BlackRock Inc
NYSE:BLK
32.5
25%
1.3
US
KKR & Co Inc
NYSE:KKR
51.8
33%
1.6
CA
Brookfield Corp
NYSE:BN
128
168%
0.8
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
42.5
87%
0.5
US
Bank of New York Mellon Corp
NYSE:BK
15.7
10%
1.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.5
87%
0.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43
87%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Eildon Capital Ltd
ASX:EDC
Average EV/EBITDA: 72
9.6
N/A N/A
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
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.8
243%
0.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
53.5
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
Eildon Capital Ltd
ASX:EDC
Average EV/EBIT: 73.5
9.6
N/A N/A
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
33.3
237%
0.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
54.3
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A