GCM Grosvenor Inc
NASDAQ:GCMG

Watchlist Manager
GCM Grosvenor Inc Logo
GCM Grosvenor Inc
NASDAQ:GCMG
Watchlist
Price: 11.94 USD -2.45% Market Closed
Market Cap: 2.3B USD

Relative Value

The Relative Value of one GCMG stock under the Base Case scenario is 9.46 USD. Compared to the current market price of 11.94 USD, GCM Grosvenor Inc is Overvalued by 21%.

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.

GCMG Relative Value
Base Case
9.46 USD
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
31
Median 3Y
3.4
Median 5Y
3.7
Industry
3.1
Forward
4.3
vs History
20
vs Industry
3
Median 3Y
111.9
Median 5Y
107.2
Industry
15
Forward
15.6
vs History
46
vs Industry
18
Median 3Y
12.1
Median 5Y
14.3
Industry
9.9
vs History
38
vs Industry
21
Median 3Y
14.1
Median 5Y
11.6
Industry
12.5
vs History
vs Industry
Median 3Y
-66.9
Median 5Y
-66.9
Industry
1.3
vs History
22
vs Industry
36
Median 3Y
4.2
Median 5Y
4.3
Industry
4.7
Forward
4.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
36
vs Industry
16
Median 3Y
12.9
Median 5Y
12.9
Industry
13.9
Forward
11.6
vs History
33
vs Industry
11
Median 3Y
13.3
Median 5Y
12.6
Industry
14.2
Forward
11.8
vs History
49
vs Industry
18
Median 3Y
14.8
Median 5Y
16.8
Industry
12.1
vs History
44
vs Industry
17
Median 3Y
14.9
Median 5Y
17.9
Industry
13
vs History
23
vs Industry
8
Median 3Y
4.2
Median 5Y
4.6
Industry
1

Multiples Across Competitors

GCMG Competitors Multiples
GCM Grosvenor Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
GCM Grosvenor Inc
NASDAQ:GCMG
2.3B USD 4.2 132.4 23.9 24.7
US
Blackstone Inc
NYSE:BX
165.5B USD 12.9 65.1 27.3 27.4
US
BlackRock Inc
NYSE:BLK
150.6B USD 7.2 23.9 18.2 19.4
US
KKR & Co Inc
NYSE:KKR
107.8B USD 6.5 49.1 -813.9 -813.9
CA
Brookfield Corp
NYSE:BN
95.2B USD 1.2 213.5 11 16.3
CA
Brookfield Asset Management Inc
NYSE:BAM
88B USD 62 93.1 122.3 122.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
119.7B CAD 62.1 93.1 122.3 122.8
ZA
Ninety One Ltd
JSE:NY1
75B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
66.5B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
63.4B USD 3.4 14 62 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
GCM Grosvenor Inc
NASDAQ:GCMG
Average EV/EBITDA: 55.3
23.9
N/A N/A
US
Blackstone Inc
NYSE:BX
27.3
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.2
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -813.9
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
122.3
236%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.3
236%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
62
N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
GCM Grosvenor Inc
NASDAQ:GCMG
Average EV/EBIT: 55.6
24.7
N/A N/A
US
Blackstone Inc
NYSE:BX
27.4
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.4
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -813.9
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.3
-27%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
122.8
235%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.8
235%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A