0I0P Relative Valuation - IDI SCA

Watchlist Manager

Watchlist

Price: 40.6041 EUR 1.5% Market Closed

Market Cap: €293.9m

	IDI SCA LSE:0I0P	FR

Relative Value

0I0P price has not been updated for more than 1 year. This may indicate that the stock has been delisted.

The Relative Value of one 0I0P stock under the Base Case scenario is 21.7165 EUR. Compared to the current market price of 40.6041 EUR, IDI SCA is Overvalued by 47%.

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?

0I0P Relative Value

Base Case

Overvaluation 47%

Relative Value

Price

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
FR		IDI SCA LSE:0I0P	478m EUR	9.5	16.4	12	12.7
US		BlackRock Inc NYSE:BLK	151.4B USD	6.3	27.3	18.4	21.2
US		Blackstone Inc NYSE:BX	131.7B USD	9.1	43.7	19.4	19.5
CA		Brookfield Corp NYSE:BN	97.1B USD	1.3	85.2	11.2	16.7
ZA	N	Ninety One Ltd JSE:NY1	88.5B ZAR	5.8	26	-37.1	-40
US		KKR & Co Inc NYSE:KKR	81B USD	4	36.2	260.8	260.8
US		Bank of New York Mellon Corp NYSE:BK	81.1B USD	4.1	15.3	0	0
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	61.9B EUR	14.9	28.8	26.1	26.5
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	97.5B CAD	14.7	28.4	25.7	26.1
CA		Brookfield Asset Management Inc NYSE:BAM	70.2B USD	14.6	28.3	25.6	26
US		Ameriprise Financial Inc NYSE:AMP	40.9B USD	2.2	11.5	12.1	12.1

				Revenue Growth	P/S to Growth
FR		IDI SCA LSE:0I0P	Average P/S: 7.8 9.5	2%	4.8
US		BlackRock Inc NYSE:BLK	6.3	14%	0.4
US		Blackstone Inc NYSE:BX	9.1	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		KKR & Co Inc NYSE:KKR	4	-11%	N/A
US		Bank of New York Mellon Corp NYSE:BK	4.1	6%	0.7
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	14.9	18%	0.8
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	14.7	18%	0.8
CA		Brookfield Asset Management Inc NYSE:BAM	14.6	18%	0.8
US		Ameriprise Financial Inc NYSE:AMP	2.2	3%	0.7

				Earnings Growth	PEG
FR		IDI SCA LSE:0I0P	Average P/E: 31.6 16.4	60%	0.3
US		BlackRock Inc NYSE:BLK	27.3	26%	1
US		Blackstone Inc NYSE:BX	43.7	54%	0.8
CA		Brookfield Corp NYSE:BN	85.2	118%	0.7
ZA	N	Ninety One Ltd JSE:NY1	26	N/A	N/A
US		KKR & Co Inc NYSE:KKR	36.2	55%	0.7
US		Bank of New York Mellon Corp NYSE:BK	15.3	12%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	28.8	20%	1.4
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	28.4	20%	1.4
CA		Brookfield Asset Management Inc NYSE:BAM	28.3	20%	1.4
US		Ameriprise Financial Inc NYSE:AMP	11.5	8%	1.4

				EBITDA Growth	EV/EBITDA to Growth
FR		IDI SCA LSE:0I0P	Average EV/EBITDA: 45.7 12	-51%	N/A
US		BlackRock Inc NYSE:BLK	18.4	23%	0.8
US		Blackstone Inc NYSE:BX	19.4	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		KKR & Co Inc NYSE:KKR	260.8	212%	1.2
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.1	21%	1.2
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	25.7	21%	1.2
CA		Brookfield Asset Management Inc NYSE:BAM	25.6	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	12.1	4%	3

				EBIT Growth	EV/EBIT to Growth
FR		IDI SCA LSE:0I0P	Average EV/EBIT: 46.8 12.7	72%	0.2
US		BlackRock Inc NYSE:BLK	21.2	23%	0.9
US		Blackstone Inc NYSE:BX	19.5	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		KKR & Co Inc NYSE:KKR	260.8	211%	1.2
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.5	21%	1.3
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.1	21%	1.2
CA		Brookfield Asset Management Inc NYSE:BAM	26	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	12.1	-1%	N/A

IDI SCA
LSE:0I0P

Relative Value

Valuation Multiples

Multiples Across Competitors

0I0P Competitors Multiples
IDI SCA Competitors

See Also

Company

Help

Tools

Stocks

IDI SCA LSE:0I0P

Relative Value

Valuation Multiples

Multiples Across Competitors

0I0P Competitors Multiples IDI SCA Competitors

See Also

Company

Help

Tools

Stocks

IDI SCA
LSE:0I0P

0I0P Competitors Multiples
IDI SCA Competitors