Harbour Digital Asset Capital Ltd
HKEX:913

Watchlist Manager
Harbour Digital Asset Capital Ltd Logo
Harbour Digital Asset Capital Ltd
HKEX:913
Watchlist
Price: 0.3 HKD
Market Cap: 106.4m HKD

Relative Value

There is not enough data to reliably calculate the relative value of Harbour Digital Asset Capital Ltd.

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.

Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-3.5
Industry
3.3
vs History
6
vs Industry
Median 3Y
-3.8
Median 5Y
-3.8
Industry
15.5
vs History
vs Industry
7
Median 3Y
-14.7
Median 5Y
-14.8
Industry
10.3
vs History
vs Industry
7
Median 3Y
-14.7
Median 5Y
-14.8
Industry
12.2
vs History
66
vs Industry
68
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
vs History
28
vs Industry
77
Median 3Y
-0.8
Median 5Y
-0.8
Industry
5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
30
vs Industry
68
Median 3Y
-0.6
Median 5Y
-0.6
Industry
14.3
vs History
30
vs Industry
64
Median 3Y
-0.6
Median 5Y
-0.6
Industry
14.9
vs History
31
vs Industry
48
Median 3Y
0.1
Median 5Y
-5.2
Industry
12.5
vs History
31
vs Industry
45
Median 3Y
0.1
Median 5Y
-5.2
Industry
13.4
vs History
vs Industry
79
Median 3Y
0.4
Median 5Y
0.3
Industry
1

Multiples Across Competitors

Competitors Multiples
Harbour Digital Asset Capital Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Harbour Digital Asset Capital Ltd
HKEX:913
106.4m HKD -9.7 2.9 1.2 1.2
US
Blackstone Inc
NYSE:BX
187.4B USD 14.2 69.2 29.8 30
US
BlackRock Inc
NYSE:BLK
166.8B USD 7.3 27.4 19.7 22.2
US
KKR & Co Inc
NYSE:KKR
116.6B USD 6.5 51.6 367.8 367.8
CA
Brookfield Corp
NYSE:BN
105.8B USD 1.4 127.3 11.7 17.8
ZA
Ninety One Ltd
JSE:NY1
88.4B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
85.6B USD 24.4 42.8 45.9 46.6
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.6B CAD 24.3 42.8 45.8 46.6
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
73B EUR 24.2 42.6 45.7 46.4
US
Bank of New York Mellon Corp
NYSE:BK
84B USD 4.3 16.8 78.4 0
LU
Reinet Investments SCA
JSE:RNI
80.3B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
HK
Harbour Digital Asset Capital Ltd
HKEX:913
Average P/S: 13.3
Negative Multiple: -9.7
N/A N/A
US
Blackstone Inc
NYSE:BX
14.2
15%
0.9
US
BlackRock Inc
NYSE:BLK
7.3
15%
0.5
US
KKR & Co Inc
NYSE:KKR
6.5
-18%
N/A
CA
Brookfield Corp
NYSE:BN
1.4
-48%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
24.4
143%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
24.3
143%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
24.2
143%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
4.3
6%
0.7
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Harbour Digital Asset Capital Ltd
HKEX:913
Average EV/EBITDA: 71.8
1.2
N/A N/A
US
Blackstone Inc
NYSE:BX
29.8
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.7
19%
1
US
KKR & Co Inc
NYSE:KKR
367.8
126%
2.9
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.9
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.8
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.7
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
78.4
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Harbour Digital Asset Capital Ltd
HKEX:913
Average EV/EBIT: 72.3
1.2
N/A N/A
US
Blackstone Inc
NYSE:BX
30
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.2
18%
1.2
US
KKR & Co Inc
NYSE:KKR
367.8
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.6
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.6
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46.4
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A