Manolete Partners PLC
LSE:MANO

Watchlist Manager
Manolete Partners PLC Logo
Manolete Partners PLC
LSE:MANO
Watchlist
Price: 89.9 GBX 5.76%
Market Cap: 39.3m GBX

Relative Value

The Relative Value of one MANO stock under the Base Case scenario is 134.56 GBX. Compared to the current market price of 89.9 GBX, Manolete Partners PLC is Undervalued by 33%.

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.

MANO Relative Value
Base Case
134.56 GBX
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
71
Median 3Y
2.6
Median 5Y
4
Industry
3.1
Forward
1.4
vs History
11
vs Industry
1
Median 3Y
35.6
Median 5Y
30.2
Industry
14.9
Forward
-105.2
vs History
30
vs Industry
13
Median 3Y
25.7
Median 5Y
-21.4
Industry
10
vs History
58
vs Industry
25
Median 3Y
62.2
Median 5Y
16.4
Industry
12.5
vs History
95
vs Industry
53
Median 3Y
1.7
Median 5Y
2.6
Industry
1.3
vs History
95
vs Industry
77
Median 3Y
2
Median 5Y
3.2
Industry
4.7
Forward
0.8
vs History
95
vs Industry
68
Median 3Y
5
Median 5Y
6.5
Industry
6.9
vs History
55
vs Industry
37
Median 3Y
14.6
Median 5Y
13.7
Industry
13.8
Forward
2
vs History
57
vs Industry
34
Median 3Y
14.6
Median 5Y
13.7
Industry
14
Forward
22.9
vs History
30
vs Industry
24
Median 3Y
14.6
Median 5Y
-16.8
Industry
12.1
vs History
30
vs Industry
24
Median 3Y
14.6
Median 5Y
-16.8
Industry
13.2
vs History
95
vs Industry
62
Median 3Y
1.4
Median 5Y
2.6
Industry
0.9

Multiples Across Competitors

MANO Competitors Multiples
Manolete Partners PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Manolete Partners PLC
LSE:MANO
37.2m GBP 1.3 413.3 13 13
US
Blackstone Inc
NYSE:BX
167B USD 13 65.7 27.5 27.7
US
BlackRock Inc
NYSE:BLK
151B USD 7.2 23.9 18.2 19.5
US
KKR & Co Inc
NYSE:KKR
108.9B USD 6.6 49.6 -820.5 -820.5
CA
Brookfield Corp
NYSE:BN
97.1B USD 1.2 217.6 11 16.3
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120.5B CAD 61.8 92.7 121.8 122.3
CA
Brookfield Asset Management Inc
NYSE:BAM
87.6B USD 61.8 92.6 121.7 122.2
ZA
Ninety One Ltd
JSE:NY1
78.4B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
66.3B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
65.5B USD 3.5 14.5 63.2 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Manolete Partners PLC
LSE:MANO
Average EV/EBITDA: 53.8
13
N/A N/A
US
Blackstone Inc
NYSE:BX
27.5
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.2
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -820.5
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.8
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
121.7
236%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.2
N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Manolete Partners PLC
LSE:MANO
Average EV/EBIT: 53.5
13
10%
1.3
US
Blackstone Inc
NYSE:BX
27.7
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.5
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -820.5
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.3
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.3
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
122.2
235%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A