Brooks Macdonald Group PLC
LSE:BRK

Watchlist Manager
Brooks Macdonald Group PLC Logo
Brooks Macdonald Group PLC
LSE:BRK
Watchlist
Price: 1 580 GBX -3.95% Market Closed
Market Cap: 250.9m GBX

Relative Value

The Relative Value of one BRK stock under the Base Case scenario is hidden GBX. Compared to the current market price of 1 580 GBX, Brooks Macdonald Group PLC 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.

BRK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
57
Median 3Y
2.6
Median 5Y
2.7
Industry
3.3
Forward
2
vs History
98
vs Industry
36
Median 3Y
15.1
Median 5Y
18.8
Industry
15.5
Forward
11.1
vs History
12
vs Industry
27
Median 3Y
11.7
Median 5Y
11.7
Industry
10.3
vs History
11
vs Industry
23
Median 3Y
15
Median 5Y
14.8
Industry
12.2
vs History
90
vs Industry
33
Median 3Y
2
Median 5Y
2.1
Industry
1.3
vs History
76
vs Industry
65
Median 3Y
2.3
Median 5Y
2.3
Industry
5
Forward
1.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
19
vs Industry
50
Median 3Y
8.3
Median 5Y
8.7
Industry
14.3
Forward
7.1
vs History
11
vs Industry
38
Median 3Y
11.5
Median 5Y
12.4
Industry
14.9
Forward
8.1
vs History
11
vs Industry
32
Median 3Y
9.9
Median 5Y
10.2
Industry
12.5
vs History
11
vs Industry
27
Median 3Y
11.8
Median 5Y
11.8
Industry
13.4
vs History
95
vs Industry
24
Median 3Y
2.1
Median 5Y
2.3
Industry
1

Multiples Across Competitors

BRK Competitors Multiples
Brooks Macdonald Group 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
Brooks Macdonald Group PLC
LSE:BRK
253.7m GBP 2.3 12.1 10.4 19.5
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 25.2 44.3 47.5 48.2
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 23.4 41.1 44 44.7
LU
Reinet Investments SCA
JSE:RNI
79.9B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Brooks Macdonald Group PLC
LSE:BRK
Average EV/EBITDA: 74.6
10.4
17%
0.6
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
47.5
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
44
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
UK
Brooks Macdonald Group PLC
LSE:BRK
Average EV/EBIT: 76.6
19.5
42%
0.5
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
48.2
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
44.7
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A