Airesis SA
F:HPJN

Watchlist Manager
Airesis SA Logo
Airesis SA
F:HPJN
Watchlist
Price: 1.07 EUR 0.94% Market Closed
Market Cap: 66.4m EUR

Relative Value

HPJN price has not been updated for more than 3 years. This may indicate that the stock has been delisted.

The Relative Value of one HPJN stock under the Base Case scenario is 116.97 EUR. Compared to the current market price of 1.07 EUR, Airesis SA is Undervalued by 99%.

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.

HPJN Relative Value
Base Case
116.97 EUR
Undervaluation 99%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
95
Median 3Y
0.1
Median 5Y
0.2
Industry
3.3
vs History
vs Industry
Median 3Y
-0.5
Median 5Y
-0.9
Industry
15.5
vs History
vs Industry
31
Median 3Y
-0.3
Median 5Y
-2.4
Industry
10.3
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-2.8
Industry
12.2
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-1.6
Industry
1.3
vs History
92
vs Industry
86
Median 3Y
0.1
Median 5Y
0.2
Industry
5
vs History
92
vs Industry
84
Median 3Y
0.2
Median 5Y
0.4
Industry
7.4
vs History
vs Industry
29
Median 3Y
-0
Median 5Y
-1.5
Industry
14.3
vs History
vs Industry
Median 3Y
-0.4
Median 5Y
-1.8
Industry
14.9
vs History
vs Industry
37
Median 3Y
0.1
Median 5Y
-2.1
Industry
12.5
vs History
vs Industry
36
Median 3Y
-0.1
Median 5Y
-2.7
Industry
13.4
vs History
92
vs Industry
86
Median 3Y
0.1
Median 5Y
0.2
Industry
1

Multiples Across Competitors

HPJN Competitors Multiples
Airesis SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Airesis SA
F:HPJN
992.2k EUR 0 -0 0.1 0
US
Blackstone Inc
NYSE:BX
197.8B USD 15 73.1 31.4 31.6
US
BlackRock Inc
NYSE:BLK
173.3B USD 7.6 28.4 20.5 23.1
US
KKR & Co Inc
NYSE:KKR
121.4B USD 6.7 53.7 379.7 379.7
CA
Brookfield Corp
NYSE:BN
109.5B USD 1.5 131.7 11.9 18
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122B CAD 25.1 44.2 47.3 48
CA
Brookfield Asset Management Inc
NYSE:BAM
88.4B USD 25.1 44.2 47.3 48.1
ZA
Ninety One Ltd
JSE:NY1
88.1B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
84.2B USD 4.3 16.8 78.5 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.1B EUR 23.3 41 43.9 44.6
LU
Reinet Investments SCA
JSE:RNI
80.1B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CH
Airesis SA
F:HPJN
Average P/E: 54.1
Negative Multiple: -0
N/A N/A
US
Blackstone Inc
NYSE:BX
73.1
53%
1.4
US
BlackRock Inc
NYSE:BLK
28.4
15%
1.9
US
KKR & Co Inc
NYSE:KKR
53.7
33%
1.6
CA
Brookfield Corp
NYSE:BN
131.7
168%
0.8
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
44.2
87%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
44.2
87%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
16.8
15%
1.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
41
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
CH
Airesis SA
F:HPJN
Average EV/EBITDA: 73.4
0.1
N/A N/A
US
Blackstone Inc
NYSE:BX
31.4
18%
1.7
US
BlackRock Inc
NYSE:BLK
20.5
19%
1.1
US
KKR & Co Inc
NYSE:KKR
379.7
126%
3
CA
Brookfield Corp
NYSE:BN
11.9
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.3
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
47.3
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
78.5
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.9
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
CH
Airesis SA
F:HPJN
Average EV/EBIT: 74.2
0
N/A N/A
US
Blackstone Inc
NYSE:BX
31.6
22%
1.4
US
BlackRock Inc
NYSE:BLK
23.1
18%
1.3
US
KKR & Co Inc
NYSE:KKR
379.7
108%
3.5
CA
Brookfield Corp
NYSE:BN
18
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
48
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
48.1
237%
0.2
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
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.6
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A