Chrysalis Investments Ltd
LSE:CHRY

Watchlist Manager
Chrysalis Investments Ltd Logo
Chrysalis Investments Ltd
LSE:CHRY
Watchlist
Price: 109.286 GBX 0.82%
Market Cap: 547.2m GBX

Relative Value

The Relative Value of one CHRY stock under the Base Case scenario is 10.419 GBX. Compared to the current market price of 109.286 GBX, Chrysalis Investments Ltd is Overvalued by 90%.

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.

CHRY Relative Value
Base Case
10.419 GBX
Overvaluation 90%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
14
Median 3Y
4.4
Median 5Y
3.2
Industry
3.2
vs History
9
vs Industry
32
Median 3Y
4.6
Median 5Y
3.9
Industry
15.5
Forward
4.4
vs History
19
vs Industry
13
Median 3Y
-11.8
Median 5Y
-3.8
Industry
10.2
vs History
19
vs Industry
16
Median 3Y
-9.1
Median 5Y
-3.8
Industry
12.2
vs History
49
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
9
vs Industry
18
Median 3Y
4.2
Median 5Y
2.6
Industry
5
vs History
11
vs Industry
25
Median 3Y
4.3
Median 5Y
3.1
Industry
7.4
vs History
9
vs Industry
36
Median 3Y
4.4
Median 5Y
3.2
Industry
14.1
vs History
9
vs Industry
34
Median 3Y
4.4
Median 5Y
3.2
Industry
14.8
vs History
19
vs Industry
16
Median 3Y
-10.1
Median 5Y
-3.7
Industry
12.4
vs History
19
vs Industry
16
Median 3Y
-10.1
Median 5Y
-3.7
Industry
13.3
vs History
49
vs Industry
55
Median 3Y
0.6
Median 5Y
0.6
Industry
1

Multiples Across Competitors

CHRY Competitors Multiples
Chrysalis Investments 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
GG
Chrysalis Investments Ltd
LSE:CHRY
532.3m GBP 41 354.6 89.8 89.8
US
Blackstone Inc
NYSE:BX
185.5B USD 14.1 68.5 29.6 29.7
US
BlackRock Inc
NYSE:BLK
165.7B USD 7.2 27.2 19.6 22.1
US
KKR & Co Inc
NYSE:KKR
118.8B USD 6.6 52.6 373.5 373.5
CA
Brookfield Corp
NYSE:BN
101B USD 1.4 121.6 11.6 17.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
119.8B CAD 24.6 44.2 45.9 46.2
CA
Brookfield Asset Management Inc
NYSE:BAM
87.1B USD 24.6 44.2 45.9 46.2
ZA
Ninety One Ltd
JSE:NY1
84.4B Zac 0 0 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
74B EUR 24.5 44.2 45.8 46.2
US
Bank of New York Mellon Corp
NYSE:BK
79.7B USD 4 15.9 76 0
LU
Reinet Investments SCA
JSE:RNI
78.1B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GG
Chrysalis Investments Ltd
LSE:CHRY
Average EV/EBITDA: 82
89.8
N/A N/A
US
Blackstone Inc
NYSE:BX
29.6
18%
1.6
US
BlackRock Inc
NYSE:BLK
19.6
19%
1
US
KKR & Co Inc
NYSE:KKR
373.5
126%
3
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.9
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.9
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.8
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
76
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
GG
Chrysalis Investments Ltd
LSE:CHRY
Average EV/EBIT: 83.9
89.8
N/A N/A
US
Blackstone Inc
NYSE:BX
29.7
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.1
18%
1.2
US
KKR & Co Inc
NYSE:KKR
373.5
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.5
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.2
240%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.2
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46.2
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