Newtek Business Services Corp
NASDAQ:NEWT

Watchlist Manager
Newtek Business Services Corp Logo
Newtek Business Services Corp
NASDAQ:NEWT
Watchlist
Price: 10.44 USD -0.19%
Market Cap: 275m USD

Relative Value

The Relative Value of one NEWT stock under the Base Case scenario is 63.32 USD. Compared to the current market price of 10.44 USD, Newtek Business Services Corp is Undervalued by 84%.

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
63.32 USD
Undervaluation 84%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
72
Median 3Y
1.7
Median 5Y
2.2
Industry
3.1
Forward
0.9
vs History
98
vs Industry
56
Median 3Y
7.2
Median 5Y
7.2
Industry
15
Forward
4.6
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-1.6
Industry
9.9
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
2.4
Industry
12.5
vs History
80
vs Industry
44
Median 3Y
1.1
Median 5Y
1.2
Industry
1.3
vs History
79
vs Industry
34
Median 3Y
6.1
Median 5Y
6.2
Industry
4.7
Forward
5.6
vs History
42
vs Industry
41
Median 3Y
6.6
Median 5Y
0
Industry
6.9
vs History
44
vs Industry
34
Median 3Y
15.7
Median 5Y
12.8
Industry
13.9
vs History
42
vs Industry
31
Median 3Y
16
Median 5Y
12.8
Industry
14.2
Forward
13
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-6.4
Industry
12.1
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-6.4
Industry
13
vs History
63
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
275m USD 0.9 5.6 13.3 13.4
US
Blackstone Inc
NYSE:BX
166.6B USD 13 65.6 27.5 27.6
US
BlackRock Inc
NYSE:BLK
152.1B USD 7.3 24.1 18.4 19.6
US
KKR & Co Inc
NYSE:KKR
109.3B USD 6.6 49.8 -822.8 -822.8
CA
Brookfield Corp
NYSE:BN
97B USD 1.2 217.1 11 16.3
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.8B CAD 62.3 93.5 123.5 124
CA
Brookfield Asset Management Inc
NYSE:BAM
88.7B USD 62.4 93.5 123.2 123.7
ZA
Ninety One Ltd
JSE:NY1
78B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
65.7B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
65.8B USD 3.5 14.6 63.4 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: 54.3
13.3
N/A N/A
US
Blackstone Inc
NYSE:BX
27.5
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.4
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -822.8
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
123.5
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
123.2
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
63.4
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: 54.1
13.4
N/A N/A
US
Blackstone Inc
NYSE:BX
27.6
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.6
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -822.8
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.3
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
124
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
123.7
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