CWH Relative Valuation - DeA Capital SpA

Watchlist Manager

Watchlist

Price: 1.518 EUR Market Closed

Market Cap: €401.6m

D	DeA Capital SpA F:CWH	IT
	Nix Inc TSE:4243	JP

Multiples-Based Value

There is not enough data to reliably calculate the multiples-based value of CWH.

Multiples-Based 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 Multiples-Based Value calculated?

CWH Multiples-Based Value

Base Case

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
IT	D	DeA Capital SpA F:CWH	401.6m EUR	3.6	48.9	41	41
US		BlackRock Inc NYSE:BLK	150.2B USD	6.2	27	18.2	21.1
US		Blackstone Inc NYSE:BX	133.7B USD	9.3	44.3	19.7	19.8
CA		Brookfield Corp NYSE:BN	98.2B USD	1.3	86.2	11.2	16.7
ZA	N	Ninety One Ltd JSE:NY1	88.5B ZAR	5.8	26	-37.1	-40
US		Bank of New York Mellon Corp NYSE:BK	80.3B USD	4	15.2	0	0
US		KKR & Co Inc NYSE:KKR	80.2B USD	3.9	35.8	259	259
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	98.9B CAD	15	29.1	26.4	26.7
CA		Brookfield Asset Management Inc NYSE:BAM	71.5B USD	14.8	28.8	26.1	26.4
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	61.1B EUR	14.7	28.5	25.8	26.2
US		Ameriprise Financial Inc NYSE:AMP	40.9B USD	2.2	11.5	12.1	12.1

				Revenue Growth	P/S to Growth
IT	D	DeA Capital SpA F:CWH	Average P/S: 7.3 3.6	N/A	N/A
US		BlackRock Inc NYSE:BLK	6.2	14%	0.4
US		Blackstone Inc NYSE:BX	9.3	15%	0.6
CA		Brookfield Corp NYSE:BN	1.3	-47%	N/A
ZA	N	Ninety One Ltd JSE:NY1	5.8	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	4	6%	0.7
US		KKR & Co Inc NYSE:KKR	3.9	-11%	N/A
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	15	18%	0.8
CA		Brookfield Asset Management Inc NYSE:BAM	14.8	18%	0.8
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	14.7	18%	0.8
US		Ameriprise Financial Inc NYSE:AMP	2.2	3%	0.7

				Earnings Growth	PEG
IT	D	DeA Capital SpA F:CWH	Average P/E: 34.7 48.9	N/A	N/A
US		BlackRock Inc NYSE:BLK	27	26%	1
US		Blackstone Inc NYSE:BX	44.3	54%	0.8
CA		Brookfield Corp NYSE:BN	86.2	118%	0.7
ZA	N	Ninety One Ltd JSE:NY1	26	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	15.2	12%	1.3
US		KKR & Co Inc NYSE:KKR	35.8	55%	0.7
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	29.1	20%	1.5
CA		Brookfield Asset Management Inc NYSE:BAM	28.8	20%	1.4
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	28.5	20%	1.4
US		Ameriprise Financial Inc NYSE:AMP	11.5	8%	1.4

				EBITDA Growth	EV/EBITDA to Growth
IT	D	DeA Capital SpA F:CWH	Average EV/EBITDA: 48.8 41	N/A	N/A
US		BlackRock Inc NYSE:BLK	18.2	23%	0.8
US		Blackstone Inc NYSE:BX	19.7	20%	1
CA		Brookfield Corp NYSE:BN	11.2	N/A	N/A
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -37.1	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		KKR & Co Inc NYSE:KKR	259	212%	1.2
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.4	21%	1.3
CA		Brookfield Asset Management Inc NYSE:BAM	26.1	21%	1.2
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	25.8	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	12.1	4%	3

				EBIT Growth	EV/EBIT to Growth
IT	D	DeA Capital SpA F:CWH	Average EV/EBIT: 49.9 41	N/A	N/A
US		BlackRock Inc NYSE:BLK	21.1	23%	0.9
US		Blackstone Inc NYSE:BX	19.8	28%	0.7
CA		Brookfield Corp NYSE:BN	16.7	-24%	N/A
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -40	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		KKR & Co Inc NYSE:KKR	259	211%	1.2
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.7	21%	1.3
CA		Brookfield Asset Management Inc NYSE:BAM	26.4	21%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.2	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	12.1	-1%	N/A

DeA Capital SpA
F:CWH

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CWH Competitors Multiples
DeA Capital SpA Competitors

See Also

Company

Help

Tools

Stocks

DeA Capital SpA F:CWH

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CWH Competitors Multiples DeA Capital SpA Competitors

See Also

Company

Help

Tools

Stocks

DeA Capital SpA
F:CWH

CWH Competitors Multiples
DeA Capital SpA Competitors