Sparta AG
F:SPT6

Watchlist Manager
Sparta AG Logo
Sparta AG
F:SPT6
Watchlist
Price: 20 EUR Market Closed
Market Cap: 96.4m EUR

Relative Value

The Relative Value of one SPT6 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 20 EUR, Sparta 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.

SPT6 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
Median 3Y
15.4
Median 5Y
9.6
Industry
3.3
Forward
1.2
vs History
23
vs Industry
Median 3Y
-3.3
Median 5Y
-2.3
Industry
15.5
Forward
29.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
10.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.2
vs History
0
vs Industry
Median 3Y
0.8
Median 5Y
0.9
Industry
1.3
vs History
76
vs Industry
Median 3Y
16.3
Median 5Y
10.9
Industry
5
Forward
1.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
76
vs Industry
Median 3Y
19.9
Median 5Y
6.3
Industry
14.3
vs History
76
vs Industry
Median 3Y
19.9
Median 5Y
6.3
Industry
14.9
Forward
12.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
13.4
vs History
0
vs Industry
Median 3Y
0.7
Median 5Y
0.8
Industry
1

Multiples Across Competitors

SPT6 Competitors Multiples
Sparta AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Sparta AG
F:SPT6
96.4m EUR 1.5 2.1 1.5 1.5
US
Blackstone Inc
NYSE:BX
196B USD 14.6 70.8 31.2 31.3
US
BlackRock Inc
NYSE:BLK
170.8B USD 7.3 27.5 20.2 22.8
US
KKR & Co Inc
NYSE:KKR
120.3B USD 6.6 52.6 377.1 377.1
CA
Brookfield Corp
NYSE:BN
110.1B USD 1.5 130.6 11.9 18
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.9B CAD 24.6 43.3 47.3 48
CA
Brookfield Asset Management Inc
NYSE:BAM
88.1B USD 24.7 43.4 47.1 47.9
ZA
Ninety One Ltd
JSE:NY1
88.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
84.4B USD 4.3 16.8 78.6 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.3B EUR 24 42.2 45.3 46
LU
Reinet Investments SCA
JSE:RNI
80.1B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Sparta AG
F:SPT6
Average EV/EBITDA: 73.3
1.5
N/A N/A
US
Blackstone Inc
NYSE:BX
31.2
18%
1.7
US
BlackRock Inc
NYSE:BLK
20.2
19%
1.1
US
KKR & Co Inc
NYSE:KKR
377.1
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
47.1
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
78.6
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.3
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
DE
Sparta AG
F:SPT6
Average EV/EBIT: 74.1
1.5
N/A N/A
US
Blackstone Inc
NYSE:BX
31.3
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.8
18%
1.3
US
KKR & Co Inc
NYSE:KKR
377.1
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
47.9
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
46
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A