C

CaliberCos Inc
NASDAQ:CWD

Watchlist Manager
CaliberCos Inc
NASDAQ:CWD
Watchlist
Price: 1.37 USD 0.74%
Market Cap: 8.9m USD

Relative Value

The Relative Value of one CWD stock under the Base Case scenario is 9.48 USD. Compared to the current market price of 1.37 USD, CaliberCos Inc is Undervalued by 86%.

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.

CWD Relative Value
Base Case
9.48 USD
Undervaluation 86%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

CWD Competitors Multiples
CaliberCos Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CaliberCos Inc
NASDAQ:CWD
8.9m USD 0.4 -0.3 -6.4 -4.8
US
Blackstone Inc
NYSE:BX
199.4B USD 15.1 73.7 31.7 31.9
US
BlackRock Inc
NYSE:BLK
180.4B USD 7.5 32.5 22.4 25.4
US
KKR & Co Inc
NYSE:KKR
117.1B USD 6.5 51.8 369.1 369.1
CA
Brookfield Corp
NYSE:BN
106.3B USD 1.4 128 11.7 17.8
ZA
Ninety One Ltd
JSE:NY1
93.6B Zac 0 0 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
74.1B EUR 24.4 43 53.6 54.5
CA
Brookfield Asset Management Inc
NYSE:BAM
85.1B USD 24.2 42.5 45.6 46.3
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
117B CAD 24 42.1 32.6 33.1
US
Bank of New York Mellon Corp
NYSE:BK
83.5B USD 4.2 15.7 0 0
LU
Reinet Investments SCA
JSE:RNI
80.1B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
C
CaliberCos Inc
NASDAQ:CWD
Average P/E: 53.7
Negative Multiple: -0.3
N/A N/A
US
Blackstone Inc
NYSE:BX
73.7
53%
1.4
US
BlackRock Inc
NYSE:BLK
32.5
25%
1.3
US
KKR & Co Inc
NYSE:KKR
51.8
33%
1.6
CA
Brookfield Corp
NYSE:BN
128
168%
0.8
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43
87%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
42.5
87%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.1
87%
0.5
US
Bank of New York Mellon Corp
NYSE:BK
15.7
10%
1.6
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
CaliberCos Inc
NASDAQ:CWD
Average EV/EBITDA: 81
Negative Multiple: -6.4
N/A N/A
US
Blackstone Inc
NYSE:BX
31.7
18%
1.8
US
BlackRock Inc
NYSE:BLK
22.4
19%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
53.6
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.6
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.6
243%
0.1
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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
CaliberCos Inc
NASDAQ:CWD
Average EV/EBIT: 82.6
Negative Multiple: -4.8
N/A N/A
US
Blackstone Inc
NYSE:BX
31.9
22%
1.4
US
BlackRock Inc
NYSE:BLK
25.4
22%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
126%
2.9
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
54.5
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.3
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
33.1
237%
0.1
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