ADC Relative Valuation - AdCapital AG

Watchlist Manager

Watchlist

Price: 1.01 EUR

Market Cap: €14.1m

Relative Value

The Relative Value of one ADC stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.01 EUR, AdCapital AG 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.

What is Relative Valuation?

How is Relative Value calculated?

ADC Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE		AdCapital AG F:ADC	14.1m EUR	0.1	-1.2	-4.7	-2
US		BlackRock Inc NYSE:BLK	165.3B USD	6.8	29.8	20.6	23.3
US		Blackstone Inc NYSE:BX	138.5B USD	9.6	45.9	20.3	20.4
CA		Brookfield Corp NYSE:BN	108.5B USD	1.4	95.2	11.5	17.2
ZA	N	Ninety One Ltd JSE:NY1	95.4B ZAR	6.2	28	-35.5	-38.3
US		Bank of New York Mellon Corp NYSE:BK	81.4B USD	4.1	15.5	0	0
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	65.2B EUR	15.9	30.9	28	28.3
US		KKR & Co Inc NYSE:KKR	78.4B USD	3.2	34.8	20.8	20.8
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	104.1B CAD	15.8	30.7	27.8	28.1
CA		Brookfield Asset Management Inc NYSE:BAM	76.7B USD	15.9	30.9	28	28.3
US		Ameriprise Financial Inc NYSE:AMP	42.8B USD	2.3	12	12.4	12.4

				Revenue Growth	P/S to Growth
DE		AdCapital AG F:ADC	Average P/S: 7.4 0.1	N/A	N/A
US		BlackRock Inc NYSE:BLK	6.8	14%	0.5
US		Blackstone Inc NYSE:BX	9.6	15%	0.6
CA		Brookfield Corp NYSE:BN	1.4	N/A	N/A
ZA	N	Ninety One Ltd JSE:NY1	6.2	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	4.1	5%	0.8
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	15.9	18%	0.9
US		KKR & Co Inc NYSE:KKR	3.2	-16%	N/A
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	15.8	18%	0.9
CA		Brookfield Asset Management Inc NYSE:BAM	15.9	18%	0.9
US		Ameriprise Financial Inc NYSE:AMP	2.3	3%	0.8

				Earnings Growth	PEG
DE		AdCapital AG F:ADC	Average P/E: 35.4 Negative Multiple: -1.2	N/A	N/A
US		BlackRock Inc NYSE:BLK	29.8	26%	1.1
US		Blackstone Inc NYSE:BX	45.9	54%	0.9
CA		Brookfield Corp NYSE:BN	95.2	N/A	N/A
ZA	N	Ninety One Ltd JSE:NY1	28	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	15.5	12%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	30.9	20%	1.5
US		KKR & Co Inc NYSE:KKR	34.8	59%	0.6
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	30.7	20%	1.5
CA		Brookfield Asset Management Inc NYSE:BAM	30.9	20%	1.5
US		Ameriprise Financial Inc NYSE:AMP	12	8%	1.5

				EBITDA Growth	EV/EBITDA to Growth
DE		AdCapital AG F:ADC	Average EV/EBITDA: 21.2 Negative Multiple: -4.7	N/A	N/A
US		BlackRock Inc NYSE:BLK	20.6	24%	0.9
US		Blackstone Inc NYSE:BX	20.3	20%	1
CA		Brookfield Corp NYSE:BN	11.5	N/A	N/A
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -35.5	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	28	21%	1.3
US		KKR & Co Inc NYSE:KKR	20.8	38%	0.5
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	27.8	21%	1.3
CA		Brookfield Asset Management Inc NYSE:BAM	28	21%	1.3
US		Ameriprise Financial Inc NYSE:AMP	12.4	4%	3.1

				EBIT Growth	EV/EBIT to Growth
DE		AdCapital AG F:ADC	Average EV/EBIT: 22.4 Negative Multiple: -2	N/A	N/A
US		BlackRock Inc NYSE:BLK	23.3	17%	1.4
US		Blackstone Inc NYSE:BX	20.4	28%	0.7
CA		Brookfield Corp NYSE:BN	17.2	-24%	N/A
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -38.3	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	28.3	21%	1.3
US		KKR & Co Inc NYSE:KKR	20.8	20%	1
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	28.1	21%	1.3
CA		Brookfield Asset Management Inc NYSE:BAM	28.3	21%	1.3
US		Ameriprise Financial Inc NYSE:AMP	12.4	-1%	N/A

AdCapital AG
F:ADC

Relative Value

Valuation Multiples

Multiples Across Competitors

ADC Competitors Multiples
AdCapital AG Competitors

See Also

Company

Help

Tools

Stocks

AdCapital AG F:ADC

Relative Value

Valuation Multiples

Multiples Across Competitors

ADC Competitors Multiples AdCapital AG Competitors

See Also

Company

Help

Tools

Stocks

AdCapital AG
F:ADC

ADC Competitors Multiples
AdCapital AG Competitors