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 -1.9 -1.1 2.7 3.1
US
BlackRock Inc
NYSE:BLK
163.9B USD 6.8 29.6 20.5 23.2
US
Blackstone Inc
NYSE:BX
154.3B USD 10.6 51 22.4 22.5
CA
Brookfield Corp
NYSE:BN
99.4B USD 1.3 119.6 10 15.2
ZA
Ninety One Ltd
JSE:NY1
94.7B ZAR 6 27.3 -36.1 -38.9
US
KKR & Co Inc
NYSE:KKR
88.6B USD 4.9 39.2 298 298
US
Bank of New York Mellon Corp
NYSE:BK
82.8B USD 4.1 15.6 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
78.4B USD 22.2 39 41.8 42.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
107.3B CAD 22.3 39.2 42.1 42.8
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
65B EUR 21.8 38.3 41.2 41.8
US
Ameriprise Financial Inc
NYSE:AMP
48.8B USD 2.6 13.7 13.4 13.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
WH Ireland Group PLC
LSE:WHI
Average EV/EBITDA: 54.7
2.7
N/A N/A
US
BlackRock Inc
NYSE:BLK
20.5
24%
0.9
US
Blackstone Inc
NYSE:BX
22.4
18%
1.2
CA
Brookfield Corp
NYSE:BN
10
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -36.1 N/A N/A
US
KKR & Co Inc
NYSE:KKR
298
126%
2.4
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
41.8
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.1
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
41.2
243%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
13.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
WH Ireland Group PLC
LSE:WHI
Average EV/EBIT: 55.8
3.1
N/A N/A
US
BlackRock Inc
NYSE:BLK
23.2
17%
1.4
US
Blackstone Inc
NYSE:BX
22.5
8%
2.8
CA
Brookfield Corp
NYSE:BN
15.2
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -38.9 N/A N/A
US
KKR & Co Inc
NYSE:KKR
298
111%
2.7
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
42.5
236%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.8
236%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
41.8
236%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
13.4
N/A N/A