B.P. Marsh & Partners PLC
LSE:BPM

Watchlist Manager
B.P. Marsh & Partners PLC Logo
B.P. Marsh & Partners PLC
LSE:BPM
Watchlist
Price: 673 GBX Market Closed
Market Cap: 242.6m GBX

Relative Value

The Relative Value of one BPM stock under the Base Case scenario is 1 331.2 GBX. Compared to the current market price of 673 GBX, B.P. Marsh & Partners PLC is Undervalued by 49%.

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.

BPM Relative Value
Base Case
1 331.2 GBX
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
37
Median 3Y
3.4
Median 5Y
3.4
Industry
3.3
Forward
40.2
vs History
80
vs Industry
60
Median 3Y
4.4
Median 5Y
4.4
Industry
15.5
Forward
11.3
vs History
vs Industry
44
Median 3Y
5.5
Median 5Y
6.1
Industry
10.3
vs History
vs Industry
42
Median 3Y
5.6
Median 5Y
6.1
Industry
12.1
vs History
53
vs Industry
47
Median 3Y
0.8
Median 5Y
0.7
Industry
1.3
vs History
71
vs Industry
57
Median 3Y
2.8
Median 5Y
2.9
Industry
5
Forward
31.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
71
vs Industry
61
Median 3Y
3.3
Median 5Y
3.4
Industry
14.2
vs History
71
vs Industry
58
Median 3Y
3.3
Median 5Y
3.4
Industry
14.9
Forward
7
vs History
vs Industry
48
Median 3Y
4.3
Median 5Y
4.8
Industry
12.5
vs History
vs Industry
46
Median 3Y
4.3
Median 5Y
4.8
Industry
13.3
vs History
74
vs Industry
36
Median 3Y
0.7
Median 5Y
0.7
Industry
1

Multiples Across Competitors

BPM Competitors Multiples
B.P. Marsh & Partners PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
B.P. Marsh & Partners PLC
LSE:BPM
248.7m GBP 2.1 2.4 1.9 1.9
US
Blackstone Inc
NYSE:BX
184.9B USD 14 68.3 29.5 29.6
US
BlackRock Inc
NYSE:BLK
164.5B USD 7.2 27 19.5 21.9
US
KKR & Co Inc
NYSE:KKR
116.4B USD 6.5 51.5 367.3 367.3
CA
Brookfield Corp
NYSE:BN
101.7B USD 1.4 122.3 11.6 17.6
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118B CAD 24.1 43.4 45.1 45.4
ZA
Ninety One Ltd
JSE:NY1
85.2B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
85.5B USD 24.1 43.4 45.1 45.4
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.6B EUR 23 41.4 43.1 43.4
US
Bank of New York Mellon Corp
NYSE:BK
80.8B USD 4.1 16.1 76.6 0
LU
Reinet Investments SCA
JSE:RNI
79.1B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
B.P. Marsh & Partners PLC
LSE:BPM
Average EV/EBITDA: 71.1
1.9
N/A N/A
US
Blackstone Inc
NYSE:BX
29.5
18%
1.6
US
BlackRock Inc
NYSE:BLK
19.5
19%
1
US
KKR & Co Inc
NYSE:KKR
367.3
126%
2.9
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.1
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.1
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.1
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
76.6
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
UK
B.P. Marsh & Partners PLC
LSE:BPM
Average EV/EBIT: 71.6
1.9
N/A N/A
US
Blackstone Inc
NYSE:BX
29.6
22%
1.3
US
BlackRock Inc
NYSE:BLK
21.9
18%
1.2
US
KKR & Co Inc
NYSE:KKR
367.3
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.4
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.4
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.4
240%
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