QLT Relative Valuation - Quilter PLC

Watchlist Manager

Watchlist

Price: 178.9 GBX -1.21% Market Closed

Market Cap: £2.5B

	Quilter PLC LSE:QLT	UK

Multiples-Based Value

The Multiples-Based Value of one QLT stock under the Base Case scenario is 38.04 GBX. Compared to the current market price of 178.9 GBX, Quilter PLC is Overvalued by 79%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

QLT Multiples-Based Value

Base Case

Overvaluation 79%

Multiples-Based Value

Price GBX178.9

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Quilter PLC LSE:QLT	2.5B GBP	1.7	20.9	0.8	0.8
US		BlackRock Inc NYSE:BLK	149.9B USD	6.2	26.9	18.1	20.9
CA		Brookfield Corp NYSE:BN	101.3B USD	1.3	88.6	11.2	16.9
ZA	N	Ninety One Ltd JSE:NY1	90.1B ZAR	5.9	26.5	-36.7	-39.6
US		Blackstone Inc NYSE:BX	84.6B USD	9.4	45.2	12.7	12.8
US		Bank of New York Mellon Corp NYSE:BK	84.1B USD	4.2	16.1	0	0
US		KKR & Co Inc NYSE:KKR	81.3B USD	4	36.2	260.8	260.8
CA		Brookfield Asset Management Inc NYSE:BAM	72.8B USD	15.1	29.2	26.4	26.8
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	101.4B CAD	15.3	29.7	26.8	27.2
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	61.2B EUR	14.7	28.5	25.8	26.2
US		Ameriprise Financial Inc NYSE:AMP	39.6B USD	2.1	11	11.8	11.8

				Revenue Growth	P/S to Growth
UK		Quilter PLC LSE:QLT	Average P/S: 7.3 1.7	-15%	N/A
US		BlackRock Inc NYSE:BLK	6.2	13%	0.5
CA		Brookfield Corp NYSE:BN	1.3	-47%	N/A
ZA	N	Ninety One Ltd JSE:NY1	5.9	N/A	N/A
US		Blackstone Inc NYSE:BX	9.4	14%	0.7
US		Bank of New York Mellon Corp NYSE:BK	4.2	6%	0.7
US		KKR & Co Inc NYSE:KKR	4	-11%	N/A
CA		Brookfield Asset Management Inc NYSE:BAM	15.1	18%	0.8
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	15.3	18%	0.9
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	14.7	18%	0.8
US		Ameriprise Financial Inc NYSE:AMP	2.1	3%	0.7

				Earnings Growth	PEG
UK		Quilter PLC LSE:QLT	Average P/E: 32.6 20.9	27%	0.8
US		BlackRock Inc NYSE:BLK	26.9	26%	1
CA		Brookfield Corp NYSE:BN	88.6	118%	0.8
ZA	N	Ninety One Ltd JSE:NY1	26.5	N/A	N/A
US		Blackstone Inc NYSE:BX	45.2	32%	1.4
US		Bank of New York Mellon Corp NYSE:BK	16.1	12%	1.3
US		KKR & Co Inc NYSE:KKR	36.2	55%	0.7
CA		Brookfield Asset Management Inc NYSE:BAM	29.2	20%	1.5
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	29.7	20%	1.5
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	28.5	20%	1.4
US		Ameriprise Financial Inc NYSE:AMP	11	8%	1.4

				EBITDA Growth	EV/EBITDA to Growth
UK		Quilter PLC LSE:QLT	Average EV/EBITDA: 43.8 0.8	-27%	N/A
US		BlackRock Inc NYSE:BLK	18.1	23%	0.8
CA		Brookfield Corp NYSE:BN	11.2	N/A	N/A
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -36.7	N/A	N/A
US		Blackstone Inc NYSE:BX	12.7	20%	0.6
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		KKR & Co Inc NYSE:KKR	260.8	212%	1.2
CA		Brookfield Asset Management Inc NYSE:BAM	26.4	21%	1.3
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.8	21%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	25.8	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	11.8	4%	2.9

				EBIT Growth	EV/EBIT to Growth
UK		Quilter PLC LSE:QLT	Average EV/EBIT: 44.9 0.8	-30%	N/A
US		BlackRock Inc NYSE:BLK	20.9	23%	0.9
CA		Brookfield Corp NYSE:BN	16.9	-24%	N/A
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -39.6	N/A	N/A
US		Blackstone Inc NYSE:BX	12.8	28%	0.5
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		KKR & Co Inc NYSE:KKR	260.8	211%	1.2
CA		Brookfield Asset Management Inc NYSE:BAM	26.8	21%	1.3
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	27.2	21%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.2	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	11.8	-1%	N/A

Quilter PLC
LSE:QLT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

QLT Competitors Multiples
Quilter PLC Competitors

See Also

Company

Help

Tools

Stocks

Quilter PLC LSE:QLT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

QLT Competitors Multiples Quilter PLC Competitors

See Also

Company

Help

Tools

Stocks

Quilter PLC
LSE:QLT

QLT Competitors Multiples
Quilter PLC Competitors