Magellan Financial Group Ltd
ASX:MFG

Watchlist Manager
Magellan Financial Group Ltd Logo
Magellan Financial Group Ltd
ASX:MFG
Watchlist
Price: 9.51 AUD 0.42% Market Closed
Market Cap: 1.7B AUD

Relative Value

The Relative Value of one MFG stock under the Base Case scenario is hidden AUD. Compared to the current market price of 9.51 AUD, Magellan Financial Group 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.

MFG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
39
Median 3Y
4
Median 5Y
4.2
Industry
3.2
Forward
5.9
vs History
61
vs Industry
57
Median 3Y
7.2
Median 5Y
8.2
Industry
15.5
Forward
11.4
vs History
47
vs Industry
24
Median 3Y
11.9
Median 5Y
13.5
Industry
10.3
vs History
47
vs Industry
26
Median 3Y
12.2
Median 5Y
13.9
Industry
12.9
vs History
73
vs Industry
36
Median 3Y
1.7
Median 5Y
1.9
Industry
1.3
vs History
39
vs Industry
52
Median 3Y
3.2
Median 5Y
3.5
Industry
4.8
Forward
5.3
vs History
39
vs Industry
58
Median 3Y
3.3
Median 5Y
3.6
Industry
7.1
vs History
42
vs Industry
59
Median 3Y
4.4
Median 5Y
4.7
Industry
14.1
Forward
7.7
vs History
42
vs Industry
56
Median 3Y
4.4
Median 5Y
4.7
Industry
14.4
Forward
7.6
vs History
44
vs Industry
30
Median 3Y
10.3
Median 5Y
12.7
Industry
12.5
vs History
44
vs Industry
30
Median 3Y
10.3
Median 5Y
12.8
Industry
13.4
vs History
63
vs Industry
26
Median 3Y
1.6
Median 5Y
2
Industry
1

Multiples Across Competitors

MFG Competitors Multiples
Magellan Financial Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Magellan Financial Group Ltd
ASX:MFG
1.7B AUD 4.4 7.4 5 5
US
Blackstone Inc
NYSE:BX
189.7B USD 14.8 74.6 31.1 31.2
US
BlackRock Inc
NYSE:BLK
166.6B USD 7.9 26.4 20.1 21.5
US
KKR & Co Inc
NYSE:KKR
122.5B USD 7.4 55.8 -899.8 -899.8
CA
Brookfield Corp
NYSE:BN
103.5B USD 1.3 232 11.2 16.7
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.9B CAD 62.9 94.3 123.9 124.4
CA
Brookfield Asset Management Inc
NYSE:BAM
89.1B USD 62.8 94.2 123.7 124.2
ZA
Ninety One Ltd
JSE:NY1
79.7B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
74.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
66.3B USD 3.5 14.6 63.6 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Magellan Financial Group Ltd
ASX:MFG
Average EV/EBITDA: 54.1
5
-23%
N/A
US
Blackstone Inc
NYSE:BX
31.1
20%
1.6
US
BlackRock Inc
NYSE:BLK
20.1
3%
6.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -899.8
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.2
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
123.9
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
123.7
236%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.6
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
AU
Magellan Financial Group Ltd
ASX:MFG
Average EV/EBIT: 53.8
5
-23%
N/A
US
Blackstone Inc
NYSE:BX
31.2
21%
1.5
US
BlackRock Inc
NYSE:BLK
21.5
4%
5.4
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -899.8
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.7
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
124.4
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
124.2
235%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
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