Tern PLC
LSE:TERN

Watchlist Manager
Tern PLC Logo
Tern PLC
LSE:TERN
Watchlist
Price: 0.45 GBX Market Closed
Market Cap: 3m GBP

Relative Value

The Relative Value of one TERN stock under the Base Case scenario is hidden GBX. Compared to the current market price of 0.45 GBX, Tern 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.

TERN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

TERN Competitors Multiples
Tern 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
Tern PLC
LSE:TERN
3m GBP -0 -0 0 0
US
Blackstone Inc
NYSE:BX
187.7B USD 14.3 69.3 29.9 30.1
US
BlackRock Inc
NYSE:BLK
172.2B USD 7.1 31 21.4 24.3
US
KKR & Co Inc
NYSE:KKR
109.5B USD 6.1 48.5 350.2 350.2
CA
Brookfield Corp
NYSE:BN
101.7B USD 1.4 122.4 11.6 17.5
ZA
Ninety One Ltd
JSE:NY1
92.7B Zac 0 0 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.7B EUR 23.9 42 52.4 53.3
US
Bank of New York Mellon Corp
NYSE:BK
83.1B USD 4.1 15.7 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
81.4B USD 23.2 40.7 43.7 44.3
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
112.6B CAD 23.1 40.6 31.4 31.9
LU
Reinet Investments SCA
JSE:RNI
79.7B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
UK
Tern PLC
LSE:TERN
Average P/S: 12.9
Negative Multiple: -0
N/A N/A
US
Blackstone Inc
NYSE:BX
14.3
15%
1
US
BlackRock Inc
NYSE:BLK
7.1
10%
0.7
US
KKR & Co Inc
NYSE:KKR
6.1
-18%
N/A
CA
Brookfield Corp
NYSE:BN
1.4
-48%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
23.9
144%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
4.1
4%
1
CA
Brookfield Asset Management Inc
NYSE:BAM
23.2
144%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
23.1
144%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
P/E Multiple
Earnings Growth PEG
UK
Tern PLC
LSE:TERN
Average P/E: 51.3
Negative Multiple: -0
N/A N/A
US
Blackstone Inc
NYSE:BX
69.3
53%
1.3
US
BlackRock Inc
NYSE:BLK
31
25%
1.2
US
KKR & Co Inc
NYSE:KKR
48.5
33%
1.5
CA
Brookfield Corp
NYSE:BN
122.4
168%
0.7
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
42
87%
0.5
US
Bank of New York Mellon Corp
NYSE:BK
15.7
10%
1.6
CA
Brookfield Asset Management Inc
NYSE:BAM
40.7
87%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
40.6
87%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tern PLC
LSE:TERN
Average EV/EBITDA: 67.6
0
N/A N/A
US
Blackstone Inc
NYSE:BX
29.9
18%
1.7
US
BlackRock Inc
NYSE:BLK
21.4
19%
1.1
US
KKR & Co Inc
NYSE:KKR
350.2
134%
2.6
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
52.4
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
43.7
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.4
243%
0.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Tern PLC
LSE:TERN
Average EV/EBIT: 68.9
0
N/A N/A
US
Blackstone Inc
NYSE:BX
30.1
22%
1.4
US
BlackRock Inc
NYSE:BLK
24.3
22%
1.1
US
KKR & Co Inc
NYSE:KKR
350.2
126%
2.8
CA
Brookfield Corp
NYSE:BN
17.5
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
53.3
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
44.3
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.9
237%
0.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A