Great Elm Capital Corp
NASDAQ:GECC

Watchlist Manager
Great Elm Capital Corp Logo
Great Elm Capital Corp
NASDAQ:GECC
Watchlist
Price: 7.72 USD -0.26% Market Closed
Market Cap: 108.1m USD

Relative Value

The Relative Value of one GECC stock under the Base Case scenario is 20.98 USD. Compared to the current market price of 7.72 USD, Great Elm Capital Corp is Undervalued by 63%.

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.

GECC Relative Value
Base Case
20.98 USD
Undervaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
51
Median 3Y
3.5
Median 5Y
3.8
Industry
3.2
Forward
2.1
vs History
vs Industry
27
Median 3Y
8.4
Median 5Y
7.7
Industry
15.5
Forward
5.2
vs History
4
vs Industry
35
Median 3Y
-2.1
Median 5Y
-2.3
Industry
10.2
vs History
vs Industry
7
Median 3Y
-3.1
Median 5Y
-3.2
Industry
12.2
vs History
96
vs Industry
58
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
vs History
96
vs Industry
25
Median 3Y
8
Median 5Y
9.1
Industry
5
Forward
5.8
vs History
96
vs Industry
16
Median 3Y
16.9
Median 5Y
18.1
Industry
7.4
vs History
82
vs Industry
23
Median 3Y
23.2
Median 5Y
23.9
Industry
14.1
vs History
82
vs Industry
20
Median 3Y
23.2
Median 5Y
23.9
Industry
14.8
vs History
3
vs Industry
23
Median 3Y
-5.4
Median 5Y
-5
Industry
12.4
vs History
3
vs Industry
23
Median 3Y
-5.4
Median 5Y
-5
Industry
13.3
vs History
96
vs Industry
40
Median 3Y
1
Median 5Y
1
Industry
1

Multiples Across Competitors

GECC Competitors Multiples
Great Elm Capital Corp 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
Great Elm Capital Corp
NASDAQ:GECC
108.1m USD 2.3 -13.6 19.4 19.4
US
Blackstone Inc
NYSE:BX
184.4B USD 14 68.1 29.4 29.6
US
BlackRock Inc
NYSE:BLK
168.9B USD 7.4 27.7 20 22.5
US
KKR & Co Inc
NYSE:KKR
121.7B USD 6.8 53.9 380.6 380.6
CA
Brookfield Corp
NYSE:BN
102.5B USD 1.4 123.4 11.6 17.6
CA
Brookfield Asset Management Inc
NYSE:BAM
88.1B USD 24.9 44.7 46.4 46.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.3B CAD 24.9 44.8 46.4 46.8
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.7B EUR 24.1 43.4 45 45.4
ZA
Ninety One Ltd
JSE:NY1
84B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
81.6B USD 4.1 16.3 77 0
LU
Reinet Investments SCA
JSE:RNI
77.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Great Elm Capital Corp
NASDAQ:GECC
Average P/E: 52.8
Negative Multiple: -13.6
N/A N/A
US
Blackstone Inc
NYSE:BX
68.1
54%
1.3
US
BlackRock Inc
NYSE:BLK
27.7
15%
1.8
US
KKR & Co Inc
NYSE:KKR
53.9
33%
1.6
CA
Brookfield Corp
NYSE:BN
123.4
165%
0.7
CA
Brookfield Asset Management Inc
NYSE:BAM
44.7
88%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
44.8
88%
0.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.4
88%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
16.3
15%
1.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Great Elm Capital Corp
NASDAQ:GECC
Average EV/EBITDA: 75.1
19.4
N/A N/A
US
Blackstone Inc
NYSE:BX
29.4
18%
1.6
US
BlackRock Inc
NYSE:BLK
20
19%
1.1
US
KKR & Co Inc
NYSE:KKR
380.6
126%
3
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.4
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.4
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
77
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
Great Elm Capital Corp
NASDAQ:GECC
Average EV/EBIT: 76.1
19.4
N/A N/A
US
Blackstone Inc
NYSE:BX
29.6
22%
1.3
US
BlackRock Inc
NYSE:BLK
22.5
18%
1.3
US
KKR & Co Inc
NYSE:KKR
380.6
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.8
240%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.8
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.4
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
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