P

Pensionbee Group PLC
LSE:PBEE

Watchlist Manager
Pensionbee Group PLC
LSE:PBEE
Watchlist
Price: 166.5 GBX 2.78% Market Closed
Market Cap: 396.1m GBX

Relative Value

The Relative Value of one PBEE stock under the Base Case scenario is hidden GBX. Compared to the current market price of 166.5 GBX, Pensionbee 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.

PBEE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
15
Median 3Y
10.5
Median 5Y
10.5
Industry
3.3
Forward
9.4
vs History
vs Industry
Median 3Y
-64.5
Median 5Y
-20.8
Industry
15.5
Forward
-95.5
vs History
13
vs Industry
Median 3Y
-9.1
Median 5Y
-10.9
Industry
10.3
vs History
13
vs Industry
Median 3Y
-8.8
Median 5Y
-10.6
Industry
12.2
vs History
27
vs Industry
1
Median 3Y
11.8
Median 5Y
9.9
Industry
1.3
vs History
47
vs Industry
18
Median 3Y
9.5
Median 5Y
9.5
Industry
5
Forward
8.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
vs Industry
Median 3Y
-67.4
Median 5Y
-20
Industry
14.3
Forward
448.9
vs History
vs Industry
Median 3Y
-63.6
Median 5Y
-19.4
Industry
14.9
Forward
-75.9
vs History
13
vs Industry
Median 3Y
-8.1
Median 5Y
-10
Industry
12.5
vs History
11
vs Industry
Median 3Y
-8
Median 5Y
-9.8
Industry
13.4
vs History
18
vs Industry
1
Median 3Y
51.2
Median 5Y
57
Industry
1

Multiples Across Competitors

PBEE Competitors Multiples
Pensionbee 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
Pensionbee Group PLC
LSE:PBEE
394.8m GBP 10.8 -87.3 -76.5 -71.7
US
Blackstone Inc
NYSE:BX
193.7B USD 14.7 71.5 30.8 31
US
BlackRock Inc
NYSE:BLK
168.3B USD 7.4 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
114.8B USD 6.4 50.9 363.5 363.5
CA
Brookfield Corp
NYSE:BN
104.7B USD 1.4 126 11.7 17.7
ZA
Ninety One Ltd
JSE:NY1
88.1B Zac 0 0 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.3B CAD 24.5 43.1 46.2 46.9
CA
Brookfield Asset Management Inc
NYSE:BAM
86.2B USD 24.5 43.1 46.1 46.9
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.2B EUR 23.1 40.6 43.6 44.3
US
Bank of New York Mellon Corp
NYSE:BK
81.6B USD 4.1 16.3 77 0
LU
Reinet Investments SCA
JSE:RNI
80.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
UK
P
Pensionbee Group PLC
LSE:PBEE
Average P/E: 52.4
Negative Multiple: -87.3
N/A N/A
US
Blackstone Inc
NYSE:BX
71.5
53%
1.3
US
BlackRock Inc
NYSE:BLK
27.6
15%
1.8
US
KKR & Co Inc
NYSE:KKR
50.9
33%
1.5
CA
Brookfield Corp
NYSE:BN
126
168%
0.7
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
43.1
87%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
43.1
87%
0.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
40.6
87%
0.5
US
Bank of New York Mellon Corp
NYSE:BK
16.3
15%
1.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
P
Pensionbee Group PLC
LSE:PBEE
Average EV/EBITDA: 79.9
Negative Multiple: -76.5
N/A N/A
US
Blackstone Inc
NYSE:BX
30.8
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
363.5
126%
2.9
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.2
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.1
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.6
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
77
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
P
Pensionbee Group PLC
LSE:PBEE
Average EV/EBIT: 81.8
Negative Multiple: -71.7
N/A N/A
US
Blackstone Inc
NYSE:BX
31
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
363.5
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.9
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.9
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.3
237%
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