Newtek Business Services Corp
NASDAQ:NEWT

Watchlist Manager
Newtek Business Services Corp Logo
Newtek Business Services Corp
NASDAQ:NEWT
Watchlist
Price: 12.15 USD 1.67% Market Closed
Market Cap: 320m USD

Relative Value

The Relative Value of one NEWT stock under the Base Case scenario is 63.51 USD. Compared to the current market price of 12.15 USD, Newtek Business Services Corp is Undervalued by 81%.

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.

NEWT Relative Value
Base Case
63.51 USD
Undervaluation 81%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
72
Median 3Y
1.6
Median 5Y
2.2
Industry
3.2
Forward
1
vs History
66
vs Industry
56
Median 3Y
7.1
Median 5Y
7.2
Industry
15.5
Forward
5.3
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-1.6
Industry
10.3
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-2.3
Industry
12.9
vs History
66
vs Industry
44
Median 3Y
1.1
Median 5Y
1.2
Industry
1.3
vs History
61
vs Industry
34
Median 3Y
6.1
Median 5Y
6.2
Industry
4.8
Forward
5.8
vs History
34
vs Industry
41
Median 3Y
6.6
Median 5Y
0
Industry
7.1
vs History
38
vs Industry
34
Median 3Y
15.7
Median 5Y
12.8
Industry
14.1
vs History
38
vs Industry
31
Median 3Y
16
Median 5Y
12.9
Industry
14.4
Forward
13.3
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-6.4
Industry
12.5
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-6.4
Industry
13.4
vs History
52
vs Industry
36
Median 3Y
1
Median 5Y
1
Industry
1

Multiples Across Competitors

NEWT Competitors Multiples
Newtek Business Services Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Newtek Business Services Corp
NASDAQ:NEWT
320.1m USD 1.1 6.5 13.6 13.7
US
Blackstone Inc
NYSE:BX
188.2B USD 14.7 74 30.8 31
US
BlackRock Inc
NYSE:BLK
167.7B USD 8 26.6 20.2 21.6
US
KKR & Co Inc
NYSE:KKR
123.1B USD 7.5 56.1 -903.2 -903.2
CA
Brookfield Corp
NYSE:BN
105.9B USD 1.3 237.5 11.3 16.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
124.5B CAD 64.5 96.7 127 127.6
CA
Brookfield Asset Management Inc
NYSE:BAM
91.6B USD 64.6 96.8 127.2 127.7
LU
Reinet Investments SCA
JSE:RNI
74.1B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
79.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
66.1B USD 3.5 14.6 63.5 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
Newtek Business Services Corp
NASDAQ:NEWT
Average EV/EBITDA: 56.2
13.6
N/A N/A
US
Blackstone Inc
NYSE:BX
30.8
20%
1.5
US
BlackRock Inc
NYSE:BLK
20.2
3%
6.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.3
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
127
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
127.2
236%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.5
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
Newtek Business Services Corp
NASDAQ:NEWT
Average EV/EBIT: 56.4
13.7
N/A N/A
US
Blackstone Inc
NYSE:BX
31
21%
1.5
US
BlackRock Inc
NYSE:BLK
21.6
4%
5.4
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.8
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
127.6
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
127.7
235%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
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
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A