Molten Ventures PLC
LSE:GROW

Watchlist Manager
Molten Ventures PLC Logo
Molten Ventures PLC
LSE:GROW
Watchlist
Price: 504 GBX -0.1% Market Closed
Market Cap: 889.2m GBX

Relative Value

The Relative Value of one GROW stock under the Base Case scenario is hidden GBX. Compared to the current market price of 504 GBX, Molten Ventures 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.

GROW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
2
Median 3Y
-1.9
Median 5Y
3
Industry
3.3
Forward
7.9
vs History
7
vs Industry
Median 3Y
-8
Median 5Y
-2.2
Industry
15.5
Forward
8.2
vs History
11
vs Industry
2
Median 3Y
-2.8
Median 5Y
-2.6
Industry
10.3
vs History
9
vs Industry
Median 3Y
-7.8
Median 5Y
-5.8
Industry
12.2
vs History
28
vs Industry
78
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3
vs History
26
vs Industry
2
Median 3Y
-2.2
Median 5Y
2.7
Industry
5
Forward
8.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
17
vs Industry
Median 3Y
-2.8
Median 5Y
1.8
Industry
14.3
Forward
10.1
vs History
17
vs Industry
Median 3Y
-2.8
Median 5Y
1.8
Industry
14.9
Forward
11.5
vs History
11
vs Industry
2
Median 3Y
-3.1
Median 5Y
-2.9
Industry
12.5
vs History
11
vs Industry
2
Median 3Y
-3.1
Median 5Y
-2.9
Industry
13.4
vs History
26
vs Industry
66
Median 3Y
0.5
Median 5Y
0.5
Industry
1

Multiples Across Competitors

GROW Competitors Multiples
Molten Ventures 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
Molten Ventures PLC
LSE:GROW
952.8m GBP 6.9 8.6 9.1 9.1
US
Blackstone Inc
NYSE:BX
199.1B USD 15.1 73.4 31.6 31.8
US
BlackRock Inc
NYSE:BLK
174.4B USD 7.6 28.6 20.6 23.2
US
KKR & Co Inc
NYSE:KKR
120.2B USD 6.6 53 376.8 376.8
CA
Brookfield Corp
NYSE:BN
109.1B USD 1.5 131.3 11.8 17.9
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.3B CAD 25.1 44.1 47.2 48
ZA
Ninety One Ltd
JSE:NY1
88.1B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
87.9B USD 25 43.9 47 47.8
US
Bank of New York Mellon Corp
NYSE:BK
84.9B USD 4.3 16.9 78.9 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.2B EUR 23.1 40.5 43.5 44.2
LU
Reinet Investments SCA
JSE:RNI
80.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Molten Ventures PLC
LSE:GROW
Average EV/EBITDA: 74.1
9.1
109%
0.1
US
Blackstone Inc
NYSE:BX
31.6
18%
1.8
US
BlackRock Inc
NYSE:BLK
20.6
19%
1.1
US
KKR & Co Inc
NYSE:KKR
376.8
126%
3
CA
Brookfield Corp
NYSE:BN
11.8
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.2
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
78.9
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.5
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
Molten Ventures PLC
LSE:GROW
Average EV/EBIT: 74.9
9.1
122%
0.1
US
Blackstone Inc
NYSE:BX
31.8
22%
1.4
US
BlackRock Inc
NYSE:BLK
23.2
18%
1.3
US
KKR & Co Inc
NYSE:KKR
376.8
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.9
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
48
237%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47.8
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.2
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A