WHI Relative Valuation - WH Ireland Group PLC

Watchlist Manager

Watchlist

Price: 3.75 GBX

Market Cap: £8.8m

	WH Ireland Group PLC LSE:WHI	UK
P	Prime Office A/S CSE:PRIMOF	DK
	Foghorn Therapeutics Inc. NASDAQ:FHTX	US

Multiples-Based Value

WHI doesn't have a meaningful market cap.

The Multiples-Based Value of one WHI stock under the Base Case scenario is 0.68 GBX. Compared to the current market price of 3.75 GBX, WH Ireland Group PLC is Overvalued by 82%.

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?

WHI Multiples-Based Value

Base Case

Overvaluation 82%

Multiples-Based Value

Price GBX3.75

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		WH Ireland Group PLC LSE:WHI	8.8m GBP	-1.7	-1	2.2	2.6
US		BlackRock Inc NYSE:BLK	148.8B USD	6.1	26.8	18	20.8
CA		Brookfield Corp NYSE:BN	101B 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	84B USD	9.5	45.4	12.7	12.8
US		Bank of New York Mellon Corp NYSE:BK	85.1B USD	4.3	16.1	0	0
US		KKR & Co Inc NYSE:KKR	81.2B USD	4	36.3	261.1	261.1
CA		Brookfield Asset Management Inc NYSE:BAM	72.4B USD	15	29.1	26.4	26.8
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	101.4B CAD	15.1	29.3	26.5	26.9
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	61.2B EUR	14.6	28.3	25.7	26
US		Ameriprise Financial Inc NYSE:AMP	39.3B USD	2.1	11	11.8	11.8

				Revenue Growth	P/S to Growth
UK		WH Ireland Group PLC LSE:WHI	Average P/S: 7.8 Negative Multiple: -1.7	N/A	N/A
US		BlackRock Inc NYSE:BLK	6.1	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	9.5	14%	0.7
US		Bank of New York Mellon Corp NYSE:BK	4.3	6%	0.7
US		KKR & Co Inc NYSE:KKR	4	-11%	N/A
CA		Brookfield Asset Management Inc NYSE:BAM	15	18%	0.8
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	15.1	18%	0.8
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	14.6	18%	0.8
US		Ameriprise Financial Inc NYSE:AMP	2.1	3%	0.7

				Earnings Growth	PEG
UK		WH Ireland Group PLC LSE:WHI	Average P/E: 33.7 Negative Multiple: -1	N/A	N/A
US		BlackRock Inc NYSE:BLK	26.8	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	45.4	32%	1.4
US		Bank of New York Mellon Corp NYSE:BK	16.1	12%	1.3
US		KKR & Co Inc NYSE:KKR	36.3	55%	0.7
CA		Brookfield Asset Management Inc NYSE:BAM	29.1	20%	1.5
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	29.3	20%	1.5
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	28.3	20%	1.4
US		Ameriprise Financial Inc NYSE:AMP	11	8%	1.4

				EBITDA Growth	EV/EBITDA to Growth
UK		WH Ireland Group PLC LSE:WHI	Average EV/EBITDA: 44 2.2	N/A	N/A
US		BlackRock Inc NYSE:BLK	18	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	261.1	212%	1.2
CA		Brookfield Asset Management Inc NYSE:BAM	26.4	21%	1.3
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.5	21%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	25.7	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	11.8	4%	2.9

				EBIT Growth	EV/EBIT to Growth
UK		WH Ireland Group PLC LSE:WHI	Average EV/EBIT: 45.1 2.6	N/A	N/A
US		BlackRock Inc NYSE:BLK	20.8	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	261.1	211%	1.2
CA		Brookfield Asset Management Inc NYSE:BAM	26.8	21%	1.3
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.9	21%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	11.8	-1%	N/A

WH Ireland Group PLC
LSE:WHI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

WHI Competitors Multiples
WH Ireland Group PLC Competitors

See Also

Company

Help

Tools

Stocks

WH Ireland Group PLC LSE:WHI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

WHI Competitors Multiples WH Ireland Group PLC Competitors

See Also

Company

Help

Tools

Stocks

WH Ireland Group PLC
LSE:WHI

WHI Competitors Multiples
WH Ireland Group PLC Competitors