WH Ireland Group PLC
LSE:WHI

Watchlist Manager
WH Ireland Group PLC Logo
WH Ireland Group PLC
LSE:WHI
Watchlist
Price: 4.25 GBX Market Closed
Market Cap: £10m

Relative Value

WHI doesn't have a meaningful market cap.

The Relative Value of one WHI stock under the Base Case scenario is 0.62 GBX. Compared to the current market price of 4.25 GBX, WH Ireland Group PLC is Overvalued by 85%.

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.

WHI Relative Value
Base Case
0.62 GBX
Overvaluation 85%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

WHI Competitors Multiples
WH Ireland 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
WH Ireland Group PLC
LSE:WHI
10m GBP -2 -1.2 2.7 3.1
US
Blackstone Inc
NYSE:BX
173.9B USD 13.2 64.1 27.8 27.9
US
BlackRock Inc
NYSE:BLK
173.1B USD 7.1 31.2 21.5 24.4
CA
Brookfield Corp
NYSE:BN
102B USD 1.4 122.9 10.1 15.4
US
KKR & Co Inc
NYSE:KKR
101.8B USD 5.7 45.1 331.1 331.1
US
Bank of New York Mellon Corp
NYSE:BK
82.6B USD 4.1 15.6 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
68.5B EUR 22.4 39.4 49.8 50.6
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
108.4B CAD 22.4 39.3 30.5 31
CA
Brookfield Asset Management Inc
NYSE:BAM
80.3B USD 22.7 39.9 42.8 43.5
US
Ameriprise Financial Inc
NYSE:AMP
48.9B USD 2.6 13.5 13.9 13.9
UK
3i Group PLC
LSE:III
33.4B GBP 5 5.3 5.3 5.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
WH Ireland Group PLC
LSE:WHI
Average EV/EBITDA: 53.5
2.7
N/A N/A
US
Blackstone Inc
NYSE:BX
27.8
18%
1.5
US
BlackRock Inc
NYSE:BLK
21.5
24%
0.9
CA
Brookfield Corp
NYSE:BN
10.1
-22%
N/A
US
KKR & Co Inc
NYSE:KKR
331.1
126%
2.6
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
49.8
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
30.5
243%
0.1
CA
Brookfield Asset Management Inc
NYSE:BAM
42.8
243%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
13.9
5%
2.8
UK
3i Group PLC
LSE:III
5.3
7%
0.8