W

Worldsec Ltd
LSE:WSL

Watchlist Manager
Worldsec Ltd
LSE:WSL
Watchlist
Price: 1.25 GBX Market Closed
Market Cap: £1.1m

Relative Value

WSL doesn't have a meaningful market cap.

The Relative Value of one WSL stock under the Base Case scenario is hidden GBX. Compared to the current market price of 1.25 GBX, Worldsec Ltd 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.

WSL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

WSL Competitors Multiples
Worldsec Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Worldsec Ltd
LSE:WSL
1.1m GBP 6.6 -241.8 -2.7 -2.2
US
Blackstone Inc
NYSE:BX
183.9B USD 14 67.9 29.3 29.5
US
BlackRock Inc
NYSE:BLK
175.5B USD 7.2 31.6 21.8 24.7
US
KKR & Co Inc
NYSE:KKR
105.4B USD 5.9 46.8 340.4 340.4
CA
Brookfield Corp
NYSE:BN
105.3B USD 1.4 126.7 11.7 17.7
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.3B EUR 22.7 39.9 50.3 51.1
CA
Brookfield Asset Management Inc
NYSE:BAM
82B USD 23.5 41.3 44.2 45
US
Bank of New York Mellon Corp
NYSE:BK
81.8B USD 4.1 15.4 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
111.8B CAD 23.2 40.7 31.6 32.1
SE
EQT AB
STO:EQT
417.4B SEK 15.2 54.9 2.2 3.1
US
Ameriprise Financial Inc
NYSE:AMP
46.5B USD 2.5 12.8 13.5 13.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
W
Worldsec Ltd
LSE:WSL
Average EV/EBITDA: 60.6
Negative Multiple: -2.7
N/A N/A
US
Blackstone Inc
NYSE:BX
29.3
18%
1.6
US
BlackRock Inc
NYSE:BLK
21.8
24%
0.9
US
KKR & Co Inc
NYSE:KKR
340.4
126%
2.7
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
50.3
243%
0.2
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
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.6
243%
0.1
SE
EQT AB
STO:EQT
2.2
21%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.5
5%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
W
Worldsec Ltd
LSE:WSL
Average EV/EBIT: 61.9
Negative Multiple: -2.2
N/A N/A
US
Blackstone Inc
NYSE:BX
29.5
22%
1.3
US
BlackRock Inc
NYSE:BLK
24.7
17%
1.5
US
KKR & Co Inc
NYSE:KKR
340.4
111%
3.1
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
51.1
236%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45
236%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.1
236%
0.1
SE
EQT AB
STO:EQT
3.1
36%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.5
1%
13.5