P

Padtec Holding SA
BOVESPA:PDTC3

Watchlist Manager
Padtec Holding SA
BOVESPA:PDTC3
Watchlist
Price: 1.05 BRL 2.94% Market Closed
Market Cap: 83.4m BRL

Relative Value

The Relative Value of one PDTC3 stock under the Base Case scenario is 3.65 BRL. Compared to the current market price of 1.05 BRL, Padtec Holding SA is Undervalued by 71%.

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.

PDTC3 Relative Value
Base Case
3.65 BRL
Undervaluation 71%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
89
Median 3Y
0.5
Median 5Y
0.7
Industry
3.2
vs History
vs Industry
1
Median 3Y
7.9
Median 5Y
11.4
Industry
15.2
vs History
vs Industry
40
Median 3Y
-4
Median 5Y
-3.7
Industry
10.2
vs History
73
vs Industry
33
Median 3Y
0.8
Median 5Y
5.2
Industry
12.7
vs History
98
vs Industry
62
Median 3Y
1.3
Median 5Y
1.9
Industry
1.3
vs History
84
vs Industry
79
Median 3Y
0.8
Median 5Y
0.8
Industry
4.8
vs History
61
vs Industry
72
Median 3Y
2.4
Median 5Y
2.6
Industry
7
vs History
61
vs Industry
58
Median 3Y
5.5
Median 5Y
6.8
Industry
14
vs History
25
vs Industry
38
Median 3Y
7.8
Median 5Y
10
Industry
14.3
vs History
vs Industry
40
Median 3Y
-6.5
Median 5Y
-6.2
Industry
12.4
vs History
vs Industry
38
Median 3Y
-6.8
Median 5Y
-6.6
Industry
13.4
vs History
98
vs Industry
65
Median 3Y
0.7
Median 5Y
0.8
Industry
1

Multiples Across Competitors

PDTC3 Competitors Multiples
Padtec Holding SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Padtec Holding SA
BOVESPA:PDTC3
83.4m BRL 0.3 -6.3 6.2 23.3
US
Blackstone Inc
NYSE:BX
188.2B USD 14.7 74 30.8 31
US
BlackRock Inc
NYSE:BLK
167.7B USD 8 26.6 20.2 21.6
US
KKR & Co Inc
NYSE:KKR
123.1B USD 7.5 56.1 -903.2 -903.2
CA
Brookfield Corp
NYSE:BN
105.9B USD 1.3 237.5 11.3 16.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
125.2B CAD 65 97.4 128 128.5
CA
Brookfield Asset Management Inc
NYSE:BAM
91.6B USD 64.6 96.8 127.2 127.7
LU
Reinet Investments SCA
JSE:RNI
80.5B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
79.5B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
66.1B USD 3.5 14.6 63.5 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
BR
P
Padtec Holding SA
BOVESPA:PDTC3
Average P/E: 86.2
Negative Multiple: -6.3
N/A N/A
US
Blackstone Inc
NYSE:BX
74
54%
1.4
US
BlackRock Inc
NYSE:BLK
26.6
12%
2.2
US
KKR & Co Inc
NYSE:KKR
56.1
33%
1.7
CA
Brookfield Corp
NYSE:BN
237.5
167%
1.4
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
97.4
90%
1.1
CA
Brookfield Asset Management Inc
NYSE:BAM
96.8
90%
1.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
14.6
13%
1.1
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
P
Padtec Holding SA
BOVESPA:PDTC3
Average EV/EBITDA: 55.3
6.2
N/A N/A
US
Blackstone Inc
NYSE:BX
30.8
20%
1.5
US
BlackRock Inc
NYSE:BLK
20.2
3%
6.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.3
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
128
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
127.2
236%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.5
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
BR
P
Padtec Holding SA
BOVESPA:PDTC3
Average EV/EBIT: 58.1
23.3
N/A N/A
US
Blackstone Inc
NYSE:BX
31
21%
1.5
US
BlackRock Inc
NYSE:BLK
21.6
4%
5.4
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.8
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
128.5
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
127.7
235%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
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
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A