Copernico SIM SpA
MIL:COP

Watchlist Manager
Copernico SIM SpA Logo
Copernico SIM SpA
MIL:COP
Watchlist
Price: 7.8 EUR Market Closed
Market Cap: 15.4m EUR

Relative Value

The Relative Value of one COP stock under the Base Case scenario is 8.2 EUR. Compared to the current market price of 7.8 EUR, Copernico SIM SpA is Undervalued by 5%.

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.

COP Relative Value
Base Case
8.2 EUR
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
67
Median 3Y
1.2
Median 5Y
1.3
Industry
3.3
Forward
0.9
vs History
23
vs Industry
4
Median 3Y
69.8
Median 5Y
-36
Industry
15.5
Forward
43.2
vs History
17
vs Industry
20
Median 3Y
10.4
Median 5Y
-14.4
Industry
10.3
vs History
12
vs Industry
20
Median 3Y
15.1
Median 5Y
-9.8
Industry
12.2
vs History
31
vs Industry
21
Median 3Y
2.2
Median 5Y
2.3
Industry
1.3
vs History
31
vs Industry
71
Median 3Y
1.1
Median 5Y
1.1
Industry
5
Forward
0.8
vs History
26
vs Industry
60
Median 3Y
2.4
Median 5Y
2.5
Industry
7.4
vs History
42
vs Industry
13
Median 3Y
19.5
Median 5Y
16.4
Industry
14.3
vs History
42
vs Industry
8
Median 3Y
19.5
Median 5Y
16.4
Industry
14.9
vs History
17
vs Industry
26
Median 3Y
8.2
Median 5Y
-14.4
Industry
12.5
vs History
12
vs Industry
22
Median 3Y
12.2
Median 5Y
-9.9
Industry
13.4
vs History
7
vs Industry
19
Median 3Y
1.4
Median 5Y
1.5
Industry
1

Multiples Across Competitors

COP Competitors Multiples
Copernico SIM SpA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Copernico SIM SpA
MIL:COP
15m EUR 1.5 78.9 18.4 18.4
US
Blackstone Inc
NYSE:BX
189.6B USD 14.4 70 30.2 30.3
US
BlackRock Inc
NYSE:BLK
168.8B USD 7.4 27.7 20 22.5
US
KKR & Co Inc
NYSE:KKR
116.2B USD 6.5 51.4 366.9 366.9
CA
Brookfield Corp
NYSE:BN
104.9B USD 1.4 126.3 11.7 17.7
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
119.8B CAD 24.7 44.5 46.2 46.5
CA
Brookfield Asset Management Inc
NYSE:BAM
87.4B USD 24.7 44.4 46.1 46.4
ZA
Ninety One Ltd
JSE:NY1
87.4B Zac 0 0 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.6B EUR 23.5 42.3 43.9 44.2
US
Bank of New York Mellon Corp
NYSE:BK
81.9B USD 4.1 16.4 77.2 0
LU
Reinet Investments SCA
JSE:RNI
80.4B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Copernico SIM SpA
MIL:COP
Average EV/EBITDA: 73.4
18.4
N/A N/A
US
Blackstone Inc
NYSE:BX
30.2
18%
1.7
US
BlackRock Inc
NYSE:BLK
20
19%
1.1
US
KKR & Co Inc
NYSE:KKR
366.9
126%
2.9
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.2
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.1
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.9
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
77.2
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Copernico SIM SpA
MIL:COP
Average EV/EBIT: 74.1
18.4
N/A N/A
US
Blackstone Inc
NYSE:BX
30.3
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.5
18%
1.2
US
KKR & Co Inc
NYSE:KKR
366.9
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.5
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.4
237%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.2
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A