Quilter PLC
LSE:QLT

Watchlist Manager
Quilter PLC Logo
Quilter PLC
LSE:QLT
Watchlist
Price: 198.3 GBX 1.69%
Market Cap: £2.8B

Relative Value

The Relative Value of one QLT stock under the Base Case scenario is 70.57 GBX. Compared to the current market price of 198.3 GBX, Quilter PLC is Overvalued by 64%.

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.

QLT Relative Value
Base Case
70.57 GBX
Overvaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

QLT Competitors Multiples
Quilter 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
Quilter PLC
LSE:QLT
2.7B GBP 0.6 -2 784.3 0.2 0.2
US
Blackstone Inc
NYSE:BX
177.9B USD 13.5 65.7 28.4 28.6
US
BlackRock Inc
NYSE:BLK
172.4B USD 7.1 31.1 21.5 24.3
CA
Brookfield Corp
NYSE:BN
105.4B USD 1.4 126.9 10.2 15.5
US
KKR & Co Inc
NYSE:KKR
104.4B USD 5.8 46 336.5 336.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.4B EUR 22.5 39.6 50 50.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
112.2B CAD 23.1 40.7 31.5 32.1
CA
Brookfield Asset Management Inc
NYSE:BAM
82.5B USD 23.5 41.2 44.2 44.9
US
Bank of New York Mellon Corp
NYSE:BK
81.7B USD 4 15.3 0 0
UK
3i Group PLC
LSE:III
34.6B GBP 5.2 5.5 5.5 5.5
US
Ameriprise Financial Inc
NYSE:AMP
46.7B USD 2.5 12.8 13.5 13.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Quilter PLC
LSE:QLT
Average EV/EBITDA: 54.2
0.2
-23%
N/A
US
Blackstone Inc
NYSE:BX
28.4
18%
1.6
US
BlackRock Inc
NYSE:BLK
21.5
24%
0.9
CA
Brookfield Corp
NYSE:BN
10.2
-22%
N/A
US
KKR & Co Inc
NYSE:KKR
336.5
126%
2.7
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
50
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.5
243%
0.1
CA
Brookfield Asset Management Inc
NYSE:BAM
44.2
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
UK
3i Group PLC
LSE:III
5.5
7%
0.8
US
Ameriprise Financial Inc
NYSE:AMP
13.5
5%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Quilter PLC
LSE:QLT
Average EV/EBIT: 55.2
0.2
-21%
N/A
US
Blackstone Inc
NYSE:BX
28.6
22%
1.3
US
BlackRock Inc
NYSE:BLK
24.3
17%
1.4
CA
Brookfield Corp
NYSE:BN
15.5
-28%
N/A
US
KKR & Co Inc
NYSE:KKR
336.5
111%
3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
50.8
236%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.1
236%
0.1
CA
Brookfield Asset Management Inc
NYSE:BAM
44.9
236%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
UK
3i Group PLC
LSE:III
5.5
11%
0.5
US
Ameriprise Financial Inc
NYSE:AMP
13.5
1%
13.5